$426,000
NAL Estimated Property Value2206 Kingston Canyon Trl, Pearland, TX, 77089
$469,219 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Oven, Free-Standing Range, Gas Cooktop, Dishwasher
FlooringCarpet, Wood
Exterior
Lot Size7,675 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN1386730030012
Lot Number12
Land UseResidential
Legal DescriptionLT 12 BLK 3 RIVERSTONE RANCH AT CLEAR CREEK SEC 6
Census Tract350103
Assessed Land Value$51,751
Assessed Improvement Value$369,249
Assessment Year2025
About this property
Beautiful home barely lived in. Come visit the stunning home, primary bedroom fit for a king with bay windows and beautiful view of back yard. Open concept with chefs kitchen and granite overlooking living area fireplace. Primary bath with double sinks. Corner lot for extra space. Don't miss this opportunity
Investor Tools
$426,000
Estimated Property Value
$265,130Estimated Mortgage Balance
$160,870Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$469,219
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,556 /month
Positive
Cash Flow Estimate:
$852 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$402/month
$825/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,690
$421,000
2025
$51,751
$369,249
$421,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,690
$421,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$292,000
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$265,130
$155,870
37%
62%
$1,751/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$2,576/mo
$-256/mo
6.5%
