Last 24 Hours
$175,000
NAL Estimated Property Value2015 Mission Drive, Victoria, TX, 77904
Off Market
3 Beds
2 Bath
1,352 Sq Ft
$136.61 / sqft
Built in 1968Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Electric Water Heater, Gas Cooktop, Disposal, Gas Range, Oven, Plumbed For Ice Maker, Refrigerator, Range Hood
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesCovered Patio, Porch, Rain Gutters
Lot Size7,349 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APN08700-007-01800
Lot Number18
SubdivisionBelaire
Land UseResidential
Legal DescriptionBELAIRE II LOT 18 BLOCK 7
Census Tract001604
Assessed Land Value$33,520
Assessed Improvement Value$122,880
Assessment Year2025
About this property
Located off of Sam Houston Drive, this 3/2 home features a chef's kitchen and large entertaining spaces. The front living room could easily be a home office. A split floor plan offers privacy between the master suite and the secondary bedrooms. A large family room at the back of the home opens into the dining area and kitchen. The home is nestled on .17 acre at the rear of this quiet family neighborhood. A covered patio off of the family room offers access to the fenced backyard. The home is being sold "as is, where is" and is priced accordingly.
Investor Tools
$175,000
Estimated Property Value
$160,647Estimated Mortgage Balance
$14,353Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,108 /month
Positive
Cash Flow Estimate:
$369 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$114/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$492
$156,400
2025
$33,520
$122,880
$156,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$492
$156,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$162,542
Yes
First
Sep 30, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,647
$14,353
8%
92%
$975/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,503/mo
$975/mo
+$528/mo
10.3%
12.4%