$257,000
1606 Stone Lake Dr, Missouri City, TX, 77489
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Dishwasher
Exterior
Lot Size12,976 sqft
Building Information
Year Built1976
Stories1
Roof Type114
Garage Spaces2
Land Information
APN3850-01-006-5100-907
Lot Number51
SubdivisionHunters Glen Sec 1
Land UseResidential
Legal DescriptionHUNTERS GLEN SEC 1, BLOCK 6, LOT 51
Census Tract670500
Assessed Land Value$47,691
Assessed Improvement Value$189,692
Assessment Year2025
About this property
INVESTORS: Beautiful updated four-bedroom, two-bath home offers over 2,338 sq ft of comfortable living space with modern finishes throughout. The open layout is perfect for everyday Spacious Living Room great for Entertaining, Big Back Yard. Conveniently located near local schools, parks, shopping, and dining. Tenant Occupied, $1,795 monthly rent.
Investor Tools
$198,516Estimated Mortgage Balance
$42,484Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$525/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,100
$237,383
2025
$47,691
$189,692
$237,383
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,100
$237,383
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$206,250
No
First
Apr 17, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,516
$42,484
17%
82%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,587/mo
+$603/mo
10.9%
