$1,137,000
NAL Estimated Property Value33702 Pecan Hill Drive, Brookshire, TX, 77423
Off Market
Highlights
Interior
Exterior
Lot Size3.99 acres
Building Information
Year Built2023
Land Information
APN6520-00-000-0350-901
Lot Number35
SubdivisionPecan Hill
Land UseResidential
Legal DescriptionPECAN HILL, LOT 35, TRACT 88, ACRES 3.99, A-14 N BROOKSHIRE
Census Tract673202
Assessed Land Value$439,617
Assessed Improvement Value$380,746
Assessment Year2025
About this property
Great location, located in a quiet community just a few miles from rapidly growing city of Fulshear. (NOTE: Brookshire address only: Schools and EMS are from Fulshear). Plenty of room to have a bit of distance between neighbors. Minutes away from I-10, West Park Toll Road and Grand Parkway (99). Will require a new survey at buyer's expense. Any mineral rights owned by seller will be retained by seller.
Investor Tools
$1,137,000
Estimated Property Value
$404,612Estimated Mortgage Balance
$732,388Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,822 /month
Positive
Cash Flow Estimate:
$2,274 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,935
$536,494
2025
$439,617
$380,746
$820,363
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,935
$536,494
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stellar Bank
Credit Line (Revolving) / Heloc
$410,000
No
First
Aug 29, 2025
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,612
$732,388
64%
36%
$2,459/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$2,459/mo
$-1,152/mo
1.4%
