$410,000
NAL Estimated Property Value1614 Crescent Oak Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood
Exterior
Lot Size8,670 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2748-03-002-0200-907
Lot Number20
SubdivisionCrescent Oak Village At Lake Olympia Sec
Land UseResidential
Legal DescriptionCRESCENT OAK VILLAGE AT LAKE OLYMPIA SEC 3, BLOCK 2, LOT 20
Census Tract670904
Assessed Land Value$49,400
Assessed Improvement Value$338,975
Assessment Year2025
About this property
This beautiful home features 4/5 bedrooms, one of the bedroom can be used as a office/study space. A two story entry with an 8 ft. leaded glass door, high ceilings, crown molding, large island kitchen with Corian counters, 4 full bathrooms with study and game room. Look around at the abundance of storage. The home is ready for immediate move in!!!
Investor Tools
$410,000
Estimated Property Value
$296,033Estimated Mortgage Balance
$113,967Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$576/month
$846/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,857
$388,375
2025
$49,400
$338,975
$388,375
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,857
$388,375
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$316,000
No
First
Dec 5, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,033
$130,967
30%
72%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,741/mo
+$599/mo
9.8%
