$264,899
NAL Estimated Property Value1719 Hilton Head, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Double Oven, Electric Oven
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size9,605 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5922-00-005-2800-907
Lot Number28
SubdivisionThunderbird North
Land UseResidential
Legal DescriptionTHUNDERBIRD NORTH, BLOCK 5, LOT 28
Census Tract671002
Assessed Land Value$37,037
Assessed Improvement Value$227,862
Assessment Year2025
About this property
Nicely Updated throughout! Great curb appeal. Updated within last 2.5yrs. Updates include roof, AC/Heat system, granite, vinyl wood-look flooring, carpet. Features a Formal Living and Dining Room. Breakfast area. Large living room with gas fireplace. 2 car detached garage. Covered Patio, Sparkling Pool! Nice oversized backyard, perfect for entertaining. Great Community. Low tax rate!!!
Investor Tools
$264,899
Estimated Property Value
$191,822Estimated Mortgage Balance
$73,077Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,589 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,691
$264,899
2025
$37,037
$227,862
$264,899
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,691
$264,899
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Compass Bank
Fha
$181,649
Yes
First
May 9, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,822
$73,077
27%
72%
$1,321/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,496/mo
+$1,084/mo
11.7%
