$248,000
NAL Estimated Property Value538 Fair Oak Drive, Stafford, TX, 77477
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Free-Standing Range, Dishwasher, Oven
FlooringLaminate, Tile
Exterior
Lot Size8,575 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2775-00-001-0360-907
Lot Number36
SubdivisionDove Country R/P
Land UseResidential
Legal DescriptionR/P DOVE COUNTRY, BLOCK 1, LOT 36
Census Tract671300
Assessed Land Value$34,125
Assessed Improvement Value$199,360
Assessment Year2025
About this property
Spacious 1 Story in the established Dove Country, Fort Bend Community. Low Taxes & Low HOA! Desirable Fort Bend School District. Investors Welcomed, Great Rental Property. New Roof 2014. Laminate Floors in Living & Bedrooms and Tile for the Kitchen & Baths, NO Carpet! Large Living Room with a Brick Fireplace. Good Size Yard with NO Back Neighbors. Perfect Home for a Buyer looking to downsize to a 1 Story or Investor looking for profitable Rental Income.
Investor Tools
$248,000
Estimated Property Value
$173,419Estimated Mortgage Balance
$74,581Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$293/month
$178/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,272
$233,485
2025
$34,125
$199,360
$233,485
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,272
$233,485
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$189,905
No
First
Oct 19, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,419
$74,581
30%
70%
$1,139/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,317/mo
+$753/mo
10.0%
