$522,000
NAL Estimated Property Value612 Livermoore Street, Webster, TX, 77598
$550,030 ARV
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,932 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN1444410060015
Lot Number15
Land UseResidential
Legal DescriptionLT 15 BLK 6 EDGEWATER SEC 15
Census Tract341201
Assessed Land Value$111,881
Assessed Improvement Value$381,119
Assessment Year2025
About this property
New Construction Yale Floor Plan in Edgewater! This 1-Story offers 4 Beds, 3 Baths with 2-Car Garage. The Kitchen features Island with Post Legs, Matte Grey Kitchen Backsplash, Omegastone Countertops, 42" Espresso Cabinets with Trash Can Rollout & Tilt Out Tray. 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 February Move-in!
Investor Tools
$522,000
Estimated Property Value
$443,814Estimated Mortgage Balance
$78,186Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$550,030
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,210 /month
Positive
Cash Flow Estimate:
$1,070 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
$975/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,617
$493,000
2025
$111,881
$381,119
$493,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,617
$493,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisa Mortgage Services Ltd
Conventional
$481,491
No
First
Mar 11, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$443,814
$78,186
14%
85%
$2,887/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$3,862/mo
$-1,362/mo
5.7%
