$216,000
NAL Estimated Property Value15807 Willmore Ln, Missouri City, TX, 77489
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMicrowave, Electric Range, Dishwasher, Oven, Refrigerator
Exterior
Lot Size6,728 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN2150-04-001-0980-907
Lot Number98
SubdivisionBriargate Sec 4
Land UseResidential
Legal DescriptionBRIARGATE SEC 4, BLOCK 1, LOT 98
Census Tract670602
Assessed Land Value$68,900
Assessed Improvement Value$135,487
Assessment Year2025
About this property
Welcome to this charming 3 bed, 2 bath property. Enjoy the cozy fireplace in the open living room, perfect for relaxation and entertaining. Primary bathroom features dual sinks and a fenced backyard with patio space for outdoor enjoyment. Complete renovation of the kitchen was completed 2024. New flooring was installed 2024. Primary bathroom was renovated 2024. Bathroom sinks were installed 2024. Roof was replaced in 2021; HVAC condenser and coil were replaced 2024. This is a must see!
Investor Tools
$216,000
Estimated Property Value
$231,041Estimated Mortgage Balance
$216,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$342/month
$144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,023
$204,387
2025
$68,900
$135,487
$204,387
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,023
$204,387
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$236,634
Yes
First
Jan 24, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,041
N/A
0%
107%
$1,419/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,563/mo
+$627/mo
12.2%
