$274,000
NAL Estimated Property Value9922 Rustic Rock Rd, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Electric Range, Free-Standing Range, Dishwasher
FlooringLaminate, Tile, Wood
Exterior
Lot Size6,708 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1131260000016
Lot Number16
SubdivisionFairmont Park West
Land UseResidential
Legal DescriptionLT 16 BLK 34 FAIRMONT PARK WEST SEC 3
Census Tract343100
Assessed Land Value$69,416
Assessed Improvement Value$166,201
Assessment Year2025
About this property
THIS HOME IS MADE FOR A LARGE GROUP- 4 OR 5 BEDROOMS - PRIMARY BEDROOM HAS AN OFFICE/SITTING AREA WHICH CAN BE THE FIFTH BEDROOM - ELEMENTAY SCHOOL JUST A FEW BLOCKS AWAY - GREAT COVERED PATIO AREA IN BACK YARD - DOG RUNS IN BACK YARD - EXTENSIVE CABINETRY AND COUNTER SPACE IN KITCHEN - CERAMIC TILE IN LIVING/DINING/KITCHEN AREAS - ROOMY FAMILY ROOM WITH HIGH CEILING - NOT MANY LIKE THIS ONE IN THE AREA - MAKE YOUR PERSONAL APPOINTMENT FOR A SHOWING NOW!! ROOM MEASUREMENTS AND SQUARE FOOTAGE ARE APPROXIMATIONS
Investor Tools
$274,000
Estimated Property Value
$270,087Estimated Mortgage Balance
$3,913Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$110/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,423
$235,617
2025
$69,416
$166,201
$235,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,423
$235,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Fha
$274,928
Yes
First
May 27, 2025
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,087
$3,913
1%
99%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,759/mo
$-37/mo
7.5%
