$304,000
NAL Estimated Property Value3003 Regata Run Dr, Friendswood, TX, 77546
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringMarble, Tile, Wood
Exterior
Lot Size7,231 sqft
Building Information
Year Built1998
Garage Spaces2
Land Information
APN1196060020012
Lot Number12
SubdivisionHeritage Park
Land UseResidential
Legal DescriptionLT 12 BLK 2 HERITAGE PARK SEC 23
Census Tract350603
Assessed Land Value$60,778
Assessed Improvement Value$229,722
Assessment Year2025
About this property
HIGH END 3/2/2 RENTAL WITH LEADED GLASS FRONT DOOR, HARDWOOD FLOORS IN DEN, DINING, ALL BEDROOMS. GRANITE COUNTER TOPS AND STAINLESS APPLIANCES IN OPEN KITCHEN. HUGE DEN WITH CORNER FIREPLACE. HUGE PRIMARY BEDROOM WITH SITTING AREA, PRIMARY BATH SUITE WITH HUGE CLOSET, HIS/HER VANITIES, JETTED TUB, SEPARATE SHOWER, TRAVERTINE FLOORS. GOOD SIZED 2ND & 3RD BEDROOMS, HIGH CEILINGS THROUGH OUT. BIG BACK YARD WITH CONCRETE PATIO.
Investor Tools
$304,000
Estimated Property Value
$0Estimated Mortgage Balance
$304,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /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
$1,575
$290,500
2025
$60,778
$229,722
$290,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,575
$290,500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$298,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
N/A
+$2,780/mo
11.0%
