$226,000
NAL Estimated Property Value1935 Feather Ridge Dr, Missouri City, TX, 77489
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size7,397 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5863-01-005-0140-907
Lot Number14
SubdivisionQuail Green West Sec 1
Land UseResidential
Legal DescriptionQUAIL GREEN WEST SEC 1, BLOCK 5, LOT 14
Census Tract671200
Assessed Land Value$33,800
Assessed Improvement Value$155,996
Assessment Year2025
About this property
Nice home on corner lot with large backyard. Vaulted ceilings in living area. Light/bright. Washer,Dryer & Refrigerator included. Access to great Fort Bend Schools. Come take a look!
Investor Tools
$226,000
Estimated Property Value
$102,352Estimated Mortgage Balance
$123,648Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,078
$189,796
2025
$33,800
$155,996
$189,796
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,078
$189,796
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$116,400
No
First
Mar 20, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,352
$129,648
55%
45%
$698/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$998/mo
+$1,192/mo
11.6%
