$218,000
NAL Estimated Property Value1611 Oakbury Dr, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,956 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN3850-01-010-0300-907
Lot Number3
SubdivisionHunters Glen Sec 1
Land UseResidential
Legal DescriptionHUNTERS GLEN SEC 1, BLOCK 10, LOT 3
Census Tract670500
Assessed Land Value$35,880
Assessed Improvement Value$180,752
Assessment Year2025
About this property
INVESTOR SPECIAL!!!! This promising 3-bedroom, 2-bath home is primed for a transformation. With the sheetrock already removed and the backyard cleaned, it presents a perfect opportunity for a full rehab. Ready to be brought back to life by its next owner, this property is a blank canvas awaiting your vision. Don't miss the chance to create something special!
Investor Tools
$218,000
Estimated Property Value
$166,752Estimated Mortgage Balance
$51,248Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$335/month
$148/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,925
$216,632
2025
$35,880
$180,752
$216,632
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,925
$216,632
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Commercial
$170,000
No
First
Apr 8, 2025
Apr 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,752
$59,248
26%
76%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,168/mo
+$1,022/mo
12.1%
