$475,000
NAL Estimated Property Value421 Livermore St, Webster, TX, 77598
$549,589 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size6,247 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1461110020002
Lot Number2
Land UseResidential
Legal DescriptionLT 2 BLK 2 EDGEWATER SEC 16
Census Tract341201
Assessed Land Value$105,436
Assessed Improvement Value$344,554
Assessment Year2025
About this property
Award Winning New Construction Magnolia Floor Plan in Edgewater! This 2-Story offers 4 Beds, 3 Baths, Upstairs Game Room & Oversized 2-Car Garage. The Kitchen features Granite Countertops & 42" Thimble Cabinets. Primary Bedroom has an Oversized Walk-in Closet, Drop-in Tub, Walk-in Shower with Shower Seat & Double Sinks. The home is Complete with Carpet in Bedrooms, Tile in Wet Areas & Wood Flooring in Main Areas, Fully Sodded Yard, Sprinkler System & Covered Patio! Home will be Ready for a September Move-in!
Investor Tools
$475,000
Estimated Property Value
$424,579Estimated Mortgage Balance
$50,421Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$549,589
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$570/month
$975/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,470
$449,990
2025
$105,436
$344,554
$449,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,470
$449,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brightland Mortgage Services Ltd
Fha
$441,839
Yes
First
Mar 4, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$424,579
$47,421
10%
89%
$2,650/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$3,625/mo
$-1,125/mo
6.3%
