$362,000
NAL Estimated Property Value2314 Raffaello Dr, Pearland, TX, 77581
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size8,398 sqft
Building Information
Year Built2004
Garage Spaces2
Land Information
APN1240150020004
Lot Number4
SubdivisionVilla Verde Amend
Land UseResidential
Legal DescriptionLT 4 BLK 2 VILLA VERDE SEC 3 AMEND
Census Tract350102
Assessed Land Value$81,585
Assessed Improvement Value$243,767
Assessment Year2025
About this property
Beautiful 3 bedroom, 2 bath home with a bonus study in the primary suite. Open layout, bright living area, spacious kitchen, and large backyard. Great Pearland location close to schools, shopping, and highways. Move-in ready.
Investor Tools
$362,000
Estimated Property Value
$153,673Estimated Mortgage Balance
$208,327Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,172 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$356/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,457
$325,352
2025
$81,585
$243,767
$325,352
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,457
$325,352
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$175,875
No
First
Dec 9, 2019
Jan 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,673
$193,327
55%
42%
$1,055/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,055/mo
+$667/mo
5.7%
