$175,000
1118 W Belgravia Dr, Pearland, TX, 77584
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Oven, Gas Cooktop, Gas Range
FlooringLaminate, Tile
Exterior
Lot Size6,299 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN7689-0728-000
Lot Number28
SubdivisionSouthdown S/D
Land UseResidential
Legal DescriptionSOUTHDOWN S/D (A0174-0310-A0510), BLOCK 8, LOT 28, SEC 1
Census Tract660609
Assessed Land Value$49,140
Assessed Improvement Value$172,450
Assessment Year2026
About this property
Investor/Handyman Special! Bring your creative juices to renovate this 3-2-2. Good things include new roof in 2024, AC unit in 2018, Ductwork in 2024, new fence in 2024 and great floorplan. Projects needed (as a minimum): foundation, floors, baths, cabinets, and any renovations that will make it like you want it! Great neighborhood convenient to Hwy 288 and BW 8 . . . . . Pearland Schools . . . . Close to shopping, restaurants, and schools. Your next renovation project is right here!
Investor Tools
$44,268Estimated Mortgage Balance
$196,732Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,446 /month
Positive
Cash Flow Estimate:
$482 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,855
$221,590
2026
$49,140
$172,450
$221,590
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,855
$221,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
1st Choice Bank
Unknown
$97,200
No
First
May 19, 2006
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,268
$196,732
81%
18%
$0/mo
