$265,500
1818 Turtle Creek Drive, Missouri City, TX, 77459
On Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size7,363 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5922-00-006-2400-907
Lot Number24
SubdivisionThunderbird North
Land UseResidential
Legal DescriptionTHUNDERBIRD NORTH, BLOCK 6, LOT 24
Census Tract671002
Assessed Land Value$33,670
Assessed Improvement Value$212,530
Assessment Year2025
About this property
Beautiful 3BD/2BA home featuring a spacious open floor plan with generous living areas. Large living room flows into a well-appointed kitchen and dining space, perfect for everyday living and entertaining. All bedrooms are nicely sized, including a primary suite with a private bath. Enjoy a charming backyard and extended driveway offering ample parking. A great move-in ready opportunity!
Investor Tools
$167,214Estimated Mortgage Balance
$109,786Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,290
$246,200
2025
$33,670
$212,530
$246,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,290
$246,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank A Mississippi Banking Corpo
Commercial
$172,340
No
First
Sep 16, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,214
$109,786
39%
60%
$1,034/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,209/mo
+$1,371/mo
11.2%
