$283,000
NAL Estimated Property Value2918 Early Turn Dr, Webster, TX, 77598
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Refrigerator, Dishwasher
FlooringLaminate
Exterior
Lot Size7,823 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1075520000046
Lot Number46
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 46 BLK 1 HERITAGE PARK SEC 1
Census Tract350801
Assessed Land Value$66,654
Assessed Improvement Value$216,346
Assessment Year2025
About this property
Great Rental! Ready for Immediate move in. Location ..Location... Location !!! The elementary school is literally just out your back door .. through the back gate ... and onto the school yard. Krogers is less than a a couple of blocks for your groceries. Baybrook Mall is Just up the road about 2 miles for shopping, dining, and entertainment. Easy access to I-45 .. Heading south : out FM 528 about 2 miles ... Headed North: Out Bay Area about 2 miles. Home has easy care Laminate Flooring throughout. Refrigerator is included!
Investor Tools
$283,000
Estimated Property Value
$219,666Estimated Mortgage Balance
$63,334Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,698 /month
Positive
Cash Flow Estimate:
$566 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$258/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,679
$283,000
2025
$66,654
$216,346
$283,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,679
$283,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$226,400
No
First
Sep 12, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,666
$63,334
22%
78%
$1,358/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,940/mo
$1,358/mo
+$582/mo
8.2%
