$247,000
NAL Estimated Property Value2842 Pilgrims Point Dr, Webster, TX, 77598
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,377 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN1098910000029
Lot Number29
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 29 BLK 9 HERITAGE PARK SEC 4
Census Tract350803
Assessed Land Value$63,428
Assessed Improvement Value$181,572
Assessment Year2025
About this property
UPDATED ONE STORY BEAUTY WITH NEW SS APPLIANCES, NEW STONE LOOK 12X24 INCH TILE IN KITCHEN, DEN, DINING, HALLWAY - NEW CARPET IN PRIMARY AND 2 ADDITIONAL BEDROOMS. KITCHEN BOASTS NEW SS APPLIANCES INCLUDING SMOOTH TOP RAPID HEAT STOVE. RECENT GRANITE COUNTER TOPS, SS UNDERMOUNT SINK WITH PULL-OUT FAUCET, PAINTED CAPINETS, FRESH PAINT THROUGH OUT, REPLACED AC AND ROOF. THIS HOME IS LOCATED ON THE 'SLOW END' OF PILGRIM'S POINT DEAD END, NO BACK NEIGHBORS. HURRY!
Investor Tools
$247,000
Estimated Property Value
$240,431Estimated Mortgage Balance
$6,569Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,559 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,605
$245,000
2025
$63,428
$181,572
$245,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,605
$245,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Affinity Mortgage Llc
Unknown
$255,750
No
First
Feb 24, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,431
$9,569
3%
97%
$1,534/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,784/mo
+$156/mo
9.4%
