$441,000
NAL Estimated Property Value13651 County Road 184, Alvin, TX, 77511
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size25.10 acres
Building Information
Year Built1995
Roof Type112
Land Information
APN0432-0001-124
Lot Number124
SubdivisionHooper & Wade
Land UseResidential
Legal DescriptionA0432 HOOPER & WADE TRACT B (PT) (CALLED LT 124 PLEASANT BEND NO 2 UNRCD) ACRES 25.1
Census Tract661502
Assessed Land Value$4,200
Assessment Year2025
About this property
Enjoy country living with beautiful sunsets at your own private ranch. This is an opportunity for a real estate developer to develop a residential or a commercial site.
Investor Tools
$441,000
Estimated Property Value
$300,120Estimated Mortgage Balance
$140,880Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$92
$4,200
2025
$4,200
N/A
$455,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$92
$4,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Farm Credit Aca
Commercial
$325,000
No
First
Apr 5, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,120
$140,880
31%
68%
$1,949/mo
