$583,333
NAL Estimated Property Value2407 Barton Shore Dr, Pearland, TX, 77584
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,739 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN6887-60-001-0280-907
Lot Number28
SubdivisionShadow Creek Ranch Sf-60
Land UseResidential
Legal DescriptionSHADOW CREEK RANCH SF-60, BLOCK 1, LOT 28, AMENDING PLAT NO 1
Census Tract670700
Assessed Land Value$119,795
Assessed Improvement Value$463,538
Assessment Year2025
About this property
Beautiful luxury home with 13 foot ceilings upon entry, large family room open for entertaining, lots of windows for natural light, 4 spacious bedrooms with 3 full bathrooms, study, media, and game room also. This home has a covered back patio with a beautiful water view. Large walk in pantry, island counter with built in seating, butler pantry, masterbath has a garden tub and dual vanities with two walk in closets. Furniture is also for sale seperately
Investor Tools
$583,333
Estimated Property Value
$316,270Estimated Mortgage Balance
$267,063Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,500 /month
Positive
Cash Flow Estimate:
$1,167 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$798/month
$1,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,655
$583,333
2025
$119,795
$463,538
$583,333
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,655
$583,333
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Chun Gong & Ni Zeng
Stand Alone First / Home Equity First Lien
$160,000
No
First
Sep 10, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,270
$267,063
45%
54%
$1,920/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,760/mo
$2,970/mo
$-210/mo
5.7%
