$461,000
NAL Estimated Property Value559 Rita Blanca Dr, Webster, TX, 77598
$485,105 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,312 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1461110010048
Lot Number48
Land UseResidential
Legal DescriptionLT 48 BLK 1 EDGEWATER SEC 16
Census Tract341201
Assessed Land Value$105,551
Assessed Improvement Value$343,439
Assessment Year2025
About this property
Award Winning New Construction Oleander Floor Plan in Edgewater! This 1-Story offers 4 Beds, 3 Baths & Oversized 2-Car Garage. The Kitchen features Granite Countertops & 42" Thimble Cabinets. Primary Bedroom has Bay Window, Oversized Walk-in Closet, Drop-in Tub, Walk-in Shower & 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!
Investor Tools
$461,000
Estimated Property Value
$338,072Estimated Mortgage Balance
$122,928Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$485,104
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$250/month
$975/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$697
$448,990
2025
$105,551
$343,439
$448,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$697
$448,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brightland Mortgage Services Ltd
Conventional
$348,990
No
First
Aug 30, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$338,072
$114,928
25%
73%
$2,093/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$3,068/mo
$-568/mo
6.5%
