$265,000
NAL Estimated Property Value1934 Turtle Creek Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,468 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5922-00-006-3800-907
Lot Number38
SubdivisionThunderbird North
Land UseResidential
Legal DescriptionTHUNDERBIRD NORTH, BLOCK 6, LOT 38
Census Tract671002
Assessed Land Value$35,880
Assessed Improvement Value$211,556
Assessment Year2025
Investor Tools
$265,000
Estimated Property Value
$214,130Estimated Mortgage Balance
$50,870Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,677 /month
Positive
Cash Flow Estimate:
$559 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,556
$247,436
2025
$35,880
$211,556
$247,436
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,556
$247,436
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$220,000
No
First
Nov 20, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,130
$52,870
19%
81%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,620/mo
+$1,720/mo
15.1%
