$294,000
NAL Estimated Property Value2450 Country Club Dr, Pearland, TX, 77581
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size3,337 sqft
Building Information
Year Built1975
Stories2
Garage Spaces2
Land Information
APN1041660010005
SubdivisionGreen Tee Terrace T/H
Land UseResidential
Legal DescriptionTH 2450 LA PLACITA GREEN TEE TERRACE T/H
Census Tract350103
Assessed Land Value$68,905
Assessed Improvement Value$201,093
Assessment Year2025
About this property
Come see this beautiful fully remodeled home today. Home has been updated with stainless steel appliances, laminate and carpet flooring, quartz countertops, lighting fixtures, paint and more. Home is across the street from the Green Tee golf and tennis courts. Make your offer today!
Investor Tools
$294,000
Estimated Property Value
$163,538Estimated Mortgage Balance
$130,462Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,113
$269,998
2025
$68,905
$201,093
$269,998
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,113
$269,998
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$183,330
No
First
Oct 30, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,538
$127,462
43%
56%
$1,100/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,100/mo
+$622/mo
7.0%
