$330,000
NAL Estimated Property Value1615 Mustang Xing, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size7,783 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5355-01-003-0270-907
Lot Number27
SubdivisionMustang Crossing At Lake Olympia Sec 1
Land UseResidential
Legal DescriptionMUSTANG CROSSING AT LAKE OLYMPIA SEC 1, BLOCK 3, LOT 27
Census Tract670904
Assessed Land Value$42,874
Assessed Improvement Value$259,847
Assessment Year2025
About this property
Nice home in quiet area. All recent appliances and window blinds were ordered and should be in soon Four bedroom one bedroom down Principle bedroom upstairs. Nice and clean, wood laminate floors downstairs, carpet upstairs. Nice size lot.
Investor Tools
$330,000
Estimated Property Value
$175,010Estimated Mortgage Balance
$154,990Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,675
$302,721
2025
$42,874
$259,847
$302,721
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,675
$302,721
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of America
Conventional
$194,250
No
First
Mar 19, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,010
$158,990
47%
53%
$1,165/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,015/mo
+$565/mo
9.4%
