$435,000
NAL Estimated Property Value10911 Perennial Mist Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDryer, Washer, Refrigerator, Dishwasher, Disposal, Microwave, Gas Range, Gas Oven, ENERGY STAR Qualified Appliances
FlooringCarpet, Tile
Exterior
Lot Size6,006 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN8119-23-003-0110-907
Lot Number11
SubdivisionSienna Plantation Sec 23 Final Plat
Land UseResidential
Legal DescriptionSIENNA PLANTATION SEC 23 FINAL PLAT, BLOCK 3, LOT 11
Census Tract674505
Assessed Land Value$66,833
Assessed Improvement Value$326,012
Assessment Year2025
About this property
BEAUTIFUL NEW CONSTRUCTION home located in Sienna Plantation. This popular Emma floor plan is loaded with options and upgrades and features. High ceilings in entry and family room, open gourmet kitchen with big island, tilt flooring and much more. The master suite has big closet. Amazing lot provides plenty of room for entertainment. Sienna Plantation is a landmark community features resort style amenities, walking trails, golf course and shopping amenities. Welcome home!
Investor Tools
$435,000
Estimated Property Value
$304,151Estimated Mortgage Balance
$130,849Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,610 /month
Positive
Cash Flow Estimate:
$870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,999
$392,845
2025
$66,833
$326,012
$392,845
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,999
$392,845
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brian A King
Assumption
$312,000
Yes
First
Dec 13, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,151
$112,849
27%
70%
$1,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,871/mo
+$1,469/mo
9.2%
