$271,000
NAL Estimated Property Value1331 River Rock Dr, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size6,937 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3850-03-012-0080-907
Lot Number8
SubdivisionHunters Glen Sec 3
Land UseResidential
Legal DescriptionHUNTERS GLEN SEC 3, BLOCK 12, LOT 8
Census Tract670604
Assessed Land Value$35,880
Assessed Improvement Value$190,323
Assessment Year2025
About this property
Welcome to your dream home! This beautifully renovated residence has been meticulously updated from top to bottom. Not only does this home boast interior upgrades, but it also showcases exceptional exterior improvements. Whether you're entertaining guests or enjoying quiet evenings with loved ones, this home offers the perfect blend of modern comfort and timeless charm. Don't miss the opportunity to make this beautifully renovated residence your own. Schedule a showing today!
Investor Tools
$271,000
Estimated Property Value
$267,455Estimated Mortgage Balance
$3,545Estimated Equity
2% 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
$373/month
$346/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,119
$226,203
2025
$35,880
$190,323
$226,203
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,119
$226,203
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$277,874
No
First
Apr 17, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,455
$6,545
2%
99%
$1,666/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$2,012/mo
+$178/mo
9.7%
