$2,400
504 S Virginia St, La Porte, TX, 77571
On Market
Just Added
Property Lead Type:
Absentee OwnerVacant Homes
Highlights
Interior
AppliancesDisposal, Freestanding Oven, Microwave, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher
Exterior
Lot Size9,374 sqft
Building Information
Year Built2017
Stories1
Garage Spaces2
Land Information
APN0690990070024
Lot Number24-26
SubdivisionSan Jacinto Homes
Land UseResidential
Legal DescriptionLTS 24 25 & 26 BLK 241 SAN JACINTO HOMES
Census Tract343602
Assessed Land Value$50,860
Assessed Improvement Value$218,214
Assessment Year2025
Investor Tools
$1,039,705Estimated Mortgage Balance
$269,074Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,126
$269,074
2025
$50,860
$218,214
$269,074
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,126
$269,074
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Bank
Unknown
$1,163,200
No
First
Mar 29, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,039,705
N/A
0%
386%
$6,974/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$6,974/mo
$-5,252/mo
7.7%
