$506,053
NAL Estimated Property Value602 Rita Blanca Dr, Webster, TX, 77598
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size7,601 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN1461110030026
Lot Number26
Land UseResidential
Legal DescriptionLT 26 BLK 3 EDGEWATER SEC 16
Census Tract341201
Assessed Land Value$107,802
Assessed Improvement Value$398,251
Assessment Year2025
About this property
New Construction Vanderbilt Floor Plan in Edgewater! This 1-Story offers 4 Beds, 3 Baths & 2-Car Garage. The Kitchen features Island, White Kitchen Backsplash, 42" Linen Cabinets & Granite Countertops. White Tile in Wet Areas and Wood Flooring in Main Areas. Primary Bedroom has a Gorgeous Oversized Walk-in Closet, Drop-in Tub, Walk-in Shower with Shower Seat & Double Sinks. The home is Complete with a Fully Sodded Yard, Sprinkler System & Covered Patio! Home will be Ready for a December Move-in!
Investor Tools
$506,053
Estimated Property Value
$419,445Estimated Mortgage Balance
$86,608Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,180 /month
Positive
Cash Flow Estimate:
$1,060 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$377/month
$975/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,989
$506,053
2025
$107,802
$398,251
$506,053
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,989
$506,053
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Fha
$430,943
Yes
First
Nov 7, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$419,445
$86,608
17%
83%
$2,584/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$3,559/mo
$-1,059/mo
5.9%
