$210,000
NAL Estimated Property Value654 W Country Grove Circle, Pearland, TX, 77584
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size2,483 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces1
Land Information
APN2983-0024-000
Lot Number24
SubdivisionCountry Grove Townhomes Sec 1
Land UseResidential
Legal DescriptionCOUNTRY GROVE TOWNHOMES SEC 1 (A0310 HT&BRR) LOT 24
Census Tract660608
Assessed Land Value$41,930
Assessed Improvement Value$152,560
Assessment Year2025
About this property
Come see this beautiful, recently renovated Country Grove charmer !! Hurry, It won't last long !!!
Investor Tools
$210,000
Estimated Property Value
$168,665Estimated Mortgage Balance
$41,335Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$204/month
$498/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,398
$194,490
2025
$41,930
$152,560
$194,490
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,398
$194,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$170,400
No
First
Nov 20, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,665
$41,335
19%
80%
$1,022/mo
