$304,000
NAL Estimated Property Value1127 Arum, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Washer, Microwave, Gas Cooktop, Gas Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size3,144 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN2989-11-005-0080-907
Lot Number8
SubdivisionGarden Park Village Reserve B & G
Land UseResidential
Legal DescriptionGARDEN PARK VILLAGE RESERVE B & G, BLOCK 5, LOT 8
Census Tract670500
Assessed Land Value$37,050
Assessed Improvement Value$250,708
Assessment Year2025
About this property
Beautiful 2 story home built in 2016. Three bedrooms and three full baths. PLUS a Bonus TV/Media room. Granite counters, wood effect porcelain tile throughout. Stainless Steel appliances in kitchen. Master en suite includes a jacuzzi spa tub with double sinks. Roof is 30 year architectural shingles, home has LED lights and energy saving bulbs throughout, AC is 14 Seer.
Investor Tools
$304,000
Estimated Property Value
$177,235Estimated Mortgage Balance
$126,765Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,965
$286,990
2025
$37,050
$250,708
$287,758
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,965
$286,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$199,900
No
First
Jul 10, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,235
$109,755
38%
58%
$1,199/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,599/mo
+$591/mo
8.6%
