$428,000
NAL Estimated Property Value4618 Hermosa Arroyo Drive, League City, TX, 77573
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Microwave, Gas Cooktop, Gas Range, Indoor Grill, Dishwasher, Instant Hot Water
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesOutdoor Kitchen
Lot Size6,604 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4943-0002-0005-000
Lot Number5
SubdivisionMar Bella Sec 11 (2011) Abst 32
Land UseResidential
Legal DescriptionMAR BELLA SEC 11 (2011) ABST 32, BLOCK 2, LOT 5, ACRES 0.15
Census Tract721210
Assessed Land Value$81,900
Assessed Improvement Value$342,320
Assessment Year2025
About this property
Beautiful 3 bedroom, possible 4 BR 2.5 bath custom home. Double wood doors at entry with Ring. Wood flooring thru-out w/carpet in bedrooms. Formal dinning large enough for table and hutch. Gourmet kitchen with granite and stainless. Kitchen bar seating, Under cabinet lighting. Master suite with vaulted ceilings, extended closet, double vanities, separate shower and tub. Covered patio with fireplace & TV great for entertaining. Surround sound stretches' from the entire home to patio area.
Investor Tools
$428,000
Estimated Property Value
$312,309Estimated Mortgage Balance
$115,691Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
$1,900/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,282
$424,220
2025
$81,900
$342,320
$424,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,282
$424,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
North American Savings Bank Fsb
Conventional
$342,000
No
First
Oct 1, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,309
$115,691
27%
73%
$2,051/mo
