$428,000
NAL Estimated Property Value1400 County Road 961a, Brazoria, TX, 77422
$547,763 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop
Exterior
Lot Size6.80 acres
Building Information
Year Built1984
Stories2
Roof Type105
Garage Spaces3
Land Information
APN0056-0040-287
Lot Number20
SubdivisionJames Cummings
Land UseResidential
Legal DescriptionA0056 JAMES CUMMINGS BLOCK 47 TRACT 35-35A1 BLK 48 LOT 20C1-20C-35A (ALLHANDS SD TR 2) ACRES 6.801
Census Tract662900
Assessed Land Value$237,490
Assessed Improvement Value$244,500
Assessment Year2025
About this property
Looking for acreage, great square footage, bonus room and plenty of outdoor space? This charming 4 bedroom, 2.5 bath, 2 car garage sits on 6.8 acres right outside of town.
Investor Tools
$428,000
Estimated Property Value
$315,630Estimated Mortgage Balance
$112,370Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$547,762
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$500/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,865
$426,985
2025
$237,490
$244,500
$481,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,865
$426,985
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$300,000
No
First
May 11, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,630
$111,355
26%
74%
$2,040/mo
