$504,000
NAL Estimated Property Value3411 Blue Spruce Trl, Pearland, TX, 77581
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Microwave, Gas Cooktop, Electric Oven
FlooringCarpet, Laminate, Tile
Exterior
Lot Size9,601 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN7943-2203-008
Lot Number8
SubdivisionThe Villages At Mary's Creek Sec 1 Ph 2
Land UseResidential
Legal DescriptionTHE VILLAGES AT MARY'S CREEK SEC 2 PH 2 (A0070 W D C HALL) PEARLAND, BLOCK 3, LOT 8
Census Tract660302
Assessed Land Value$54,720
Assessed Improvement Value$410,230
Assessment Year2025
About this property
Charming 1.5 story home in much sought after gated community, The Villages at Mary's Creek. 4 bedroom, 2 and half bath with study plus game room/media room upstairs. Fabulous backyard great for entertaining with beautiful pool, hot tub and 3 water features. Covered patio built by well known, Backyard Retreats, with ceiling fan and wired for tv. Nice open floor plan with island kitchen and home has been freshly painted.
Investor Tools
$504,000
Estimated Property Value
$3,071,257Estimated Mortgage Balance
$504,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,024 /month
Positive
Cash Flow Estimate:
$1,008 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$946/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,836
$464,950
2025
$54,720
$410,230
$464,950
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,836
$464,950
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$3,515,000
No
First
Dec 18, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,071,257
N/A
0%
609%
$21,075/mo
