$498,000
NAL Estimated Property Value27737 Rio Blanco Drive, Splendora, TX, 77372
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven
FlooringCarpet, Tile
Exterior
Lot Size1.09 acres
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8276-00-11500
Lot Number115
SubdivisionRio Vista
Land UseResidential
Legal DescriptionS827600 - RIO VISTA, BLOCK 1, LOT 115, ACRES 1.09
Census Tract692803
Assessed Land Value$70,850
Assessed Improvement Value$390,283
Assessment Year2025
About this property
Beautiful new construction home being built in the Rio Vista subdivision. Home features 4 bedrooms, 2 full bathrooms and a powder room. Spacious layout includes large living room, cozy breakfast area, dining area plus an ample kitchen. Also featuring a large covered back patio! Coming soon!! Construction to begin November 15, 2018 and to be completed by March 31, 2019.
Investor Tools
$498,000
Estimated Property Value
$257,943Estimated Mortgage Balance
$240,057Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,988 /month
Positive
Cash Flow Estimate:
$996 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$708/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,006
$461,133
2025
$70,850
$390,283
$461,133
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,006
$461,133
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$290,336
Yes
First
Aug 16, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,943
$240,057
48%
52%
$1,741/mo
