$361,000
NAL Estimated Property Value12302 W River Run Dr, Mont Belvieu, TX, 77523
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size13,286 sqft
Building Information
Garage Spaces2
Land Information
APN25140-00012-00000-024600
Lot Number246
SubdivisionFishers Landing Iii Life Estate
Land UseResidential
Legal DescriptionLOT 246 FISHERS LANDING III ***LIFE ESTATE***
Census Tract710100
Assessed Land Value$27,000
Assessed Improvement Value$327,610
Assessment Year2025
About this property
Newly remodeled 3 bedroom 2 bath in highly desired Barbers Hill school district. Home has new waterproof luxury flooring with the appearance of wood through-out. Custom cabinets with granite tops. Fresh paint with neutral colors. Large workshop wired with electricity. Zoned sprinkler system. Whole house on demand natural gas generator. Newly remodeled bathrooms with a walk in shower in the primary. Several custom built-in cabinets. Large walk in pantry. Large back yard that is ready for your pool.
Investor Tools
$361,000
Estimated Property Value
$220,779Estimated Mortgage Balance
$140,221Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,166 /month
Positive
Cash Flow Estimate:
$722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$178
$354,610
2025
$27,000
$327,610
$354,610
No
Tax History
Year
Tax Paid
Assessed Value
2023
$178
$354,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bayfirst National Bank
Conventional
$248,000
No
First
Sep 2, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,779
$139,221
38%
61%
$1,487/mo
