$430,000
NAL Estimated Property Value2511 Hatton Terrace Lane, Pearland, TX, 77089
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Lot Size7,423 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1398810030007
Lot Number7
Land UseResidential
Legal DescriptionLT 7 BLK 3 RIVERSTONE RANCH AT CLEAR CREEK SEC 9
Census Tract350103
Assessed Land Value$63,551
Assessed Improvement Value$345,836
Assessment Year2025
About this property
Brand NEW energy-efficient home ready NOW! Skip your commute and work from home in the Pearl’s private flex space. Relax in the spacious primary suite. The secondary bedrooms are located upstairs with a game room, making it a perfect oasis for the kids. Community amenities include lakes, pool, recreation center & trails. Great access Beltway 8 and I-45. Known for their energy efficient features, our homes help you live a healthier & quieter lifestyle while saving thousands of dollars on utility bills.
Investor Tools
$430,000
Estimated Property Value
$255,335Estimated Mortgage Balance
$174,665Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$384/month
$825/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,453
$409,387
2025
$63,551
$345,836
$409,387
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,453
$409,387
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$286,238
No
First
Oct 29, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,335
$174,665
40%
59%
$1,717/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$2,542/mo
$-222/mo
6.5%
