$359,000
NAL Estimated Property Value2824 Fairfield Landing Lane, Pearland, TX, 77089
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,743 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN1500550020011
Lot Number11
Land UseResidential
Legal DescriptionLT 11 BLK 2 RIVERSTONE RANCH AT CLEAR CREEK SEC 12
Census Tract350103
Assessed Land Value$48,368
Assessed Improvement Value$285,724
Assessment Year2025
About this property
Brand NEW energy-efficient home ready NOW! Stock up on everyone’s favorites with plenty of room in the Callaghan plan walk-in pantry. The open-concept layout and covered outdoor living space are great for entertaining. A separated study is a welcome quiet space. 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
$359,000
Estimated Property Value
$257,270Estimated Mortgage Balance
$101,730Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
$825/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,017
$334,092
2025
$48,368
$285,724
$334,092
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,017
$334,092
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$284,995
No
First
Apr 26, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,270
$101,730
28%
72%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$2,534/mo
$-744/mo
6.0%
