$291,000
NAL Estimated Property Value2303 Pilgrims Bend Dr, Friendswood, TX, 77546
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Electric Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size8,864 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN1146420080038
Lot Number38
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 38 BLK 8 HERITAGE PARK SEC 7
Census Tract350601
Assessed Land Value$62,289
Assessed Improvement Value$205,396
Assessment Year2025
About this property
Welcome to this meticulously maintained 3-bedroom, 2-bathroom gem, situated on one of the largest lots in the subdivision. This inviting home features thoughtful upgrades that enhance its charm, including recent roof and fence replacements for added peace of mind. With its spacious layout and well-cared-for interiors, this property offers a perfect blend of comfort and style. Don’t miss your chance to own this exceptional home with plenty of room to grow and enjoy outdoor activities.
Investor Tools
$291,000
Estimated Property Value
$208,605Estimated Mortgage Balance
$82,395Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$225/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,244
$267,685
2025
$62,289
$205,396
$267,685
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,244
$267,685
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$215,000
No
First
Sep 7, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,605
$81,395
28%
72%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,470/mo
+$680/mo
8.9%
