$585,000
NAL Estimated Property Value5833 Becky Ln, Pearland, TX, 77584
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10,306 sqft
Building Information
Year Built2000
Roof Type105
Garage Spaces2
Land Information
APN8145-0089-000
Lot Number10
SubdivisionWagon Wheel
Land UseResidential
Legal DescriptionWAGON WHEEL (A0509 H T & B R R) BLK 5 LOT 10
Census Tract660805
Assessed Land Value$20,100
Assessment Year2025
Investor Tools
$585,000
Estimated Property Value
$300,991Estimated Mortgage Balance
$284,009Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$286/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$507
$20,100
2025
$20,100
N/A
$20,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$507
$20,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mld Mortgage
Conventional
$304,999
No
First
Aug 13, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,991
$287,009
48%
51%
$1,829/mo
