$650,000
2023 Pembrook Pl, Missouri City, TX, 77459
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Double Oven, ENERGY STAR Qualified Appliances
FlooringCarpet, Tile, Wood
Exterior
Lot Size8,990 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN8119-92-004-0010-907
Lot Number1
SubdivisionSienna Plantation Sec 13a & 13b Partial
Land UseResidential
Legal DescriptionSIENNA PLANTATION SEC 13A & 13B PARTIAL REPLAT NO 2, BLOCK 4, LOT 1
Census Tract674504
Assessed Land Value$138,575
Assessed Improvement Value$432,970
Assessment Year2025
About this property
Step into luxury living with this exquisite property. Featuring high-end finishes, spacious living areas, and stunning views, this home is truly a gem. The open-concept layout is perfect for entertaining, while the large windows fill the space with natural light. Enjoy the beautiful outdoor patio and landscaped garden. This home is a must-see for those seeking elegance and comfort in a prime location. Contact me for more details on this exceptional property.
Investor Tools
$539,635Estimated Mortgage Balance
$33,768Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,900 /month
Positive
Cash Flow Estimate:
$1,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$943/month
$1,543/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,453
$571,545
2025
$138,575
$432,970
$571,545
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,453
$571,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Originpoint Llc
Conventional
$571,050
No
First
May 22, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$539,635
$31,910
5%
94%
$3,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$4,967/mo
$-1,627/mo
7.0%
