$273,000
NAL Estimated Property Value2138 Pilgrims Point Dr, Friendswood, TX, 77546
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Microwave, Electric Cooktop, Electric Range, Free-Standing Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1135170000048
Lot Number48
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 48 BLK 4 HERITAGE PARK SEC 6
Census Tract350603
Assessed Land Value$62,100
Assessed Improvement Value$190,956
Assessment Year2025
About this property
3/2/2 one story with large living room open to formal dining and pass through view from kitchen. Recent matching GE Stainless appliances, updated Nickle fixtures, mirrors and tile in bathrooms. Fresh paint in and out. Patterned ceramic tile in den. kitchen,. dining. Faux wood blinds. Fireplace and high ceiling in living room. Spacious backyard and large shed with ramp. Covered back patio. Great location behind Baybrook Mall with easy access to shopping, restaurants, freeways and several parks in the neighborhood. Clear Creek school district
Investor Tools
$273,000
Estimated Property Value
$0Estimated Mortgage Balance
$273,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$235/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,460
$253,056
2025
$62,100
$190,956
$253,056
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,460
$253,056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$263,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$200/mo
+$1,950/mo
9.5%
