Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$1,159,000

NAL Estimated Property Value

10135 Regatta Shore Dr, Missouri City, TX, 77459

Off MarketInfo
Beds4 Beds
Baths5 Bath
Baths4,047 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$295.77 / sqft
Year BuiltBuilt in 2023

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size14,342 sqft

Building Information

Year Built2022
Garage Spaces3

Land Information

APN8118-38-002-0070-907
Lot Number7
SubdivisionSienna Sec 38
Land UseResidential
Legal DescriptionSIENNA SEC 38, BLOCK 2, LOT 7
Census Tract674506
Assessed Land Value$215,800
Assessed Improvement Value$939,785
Assessment Year2025

About this property

Jamestown Estate Homes new construction, just completed! 4 bedrooms, 4.5 baths and a split 3 car garage set on a 90' wide homesite. Inviting entry with a wide front porch. Study with cathedral ceiling to 17’ high. Spacious family room with a sliding window wall that opens to the outdoor covered living space. Espresso bar located near the family room and kitchen. Dining room at the back of the home, with views of the backyard. Gameroom with a snack bar. Primary suite located on its own wing of the home, complete with a soaking tub, oversized shower and a closet with a packing station. 3 additional bedrooms, each with walk-in closets and full bathrooms.

Investor Tools

Property Icon
$1,159,000
Estimated Property Value
$1,177,968Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,182 /month
Positive
Cash Flow Estimate:
$2,394 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,702/month
$1,307/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,635
$1,155,585
2025
$215,800
$939,785
$1,155,585
No

Tax History

Year
Tax Paid
Assessed Value
2025
$14,635
$1,155,585

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$1,185,000
No
First
Nov 14, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,177,968
N/A
0%
102%
$7,182/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$8,489/mo
$-5,149/mo
3.5%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Missouri City

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

10135 Regatta Shore Dr | Property Details | No Agent List