$280,000
NAL Estimated Property Value2031 Mustang Springs Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,796 sqft
Building Information
Year Built1975
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5910-04-024-1200-907
Lot Number12
SubdivisionQuail Valley East Sec 4
Land UseResidential
Legal DescriptionQUAIL VALLEY EAST SEC 4, BLOCK 24, LOT 12
Census Tract671002
Assessed Land Value$29,900
Assessed Improvement Value$229,873
Assessment Year2025
About this property
2 story home, 4 bedrooms, 2.5 bathrooms, open dining and living area with grand brick fireplace! Spacious kitchen open to breakfast/den area, large backyard has wood privacy fence & patio!
Investor Tools
$280,000
Estimated Property Value
$216,608Estimated Mortgage Balance
$63,392Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,680 /month
Positive
Cash Flow Estimate:
$560 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$433/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,802
$259,773
2025
$29,900
$229,873
$259,773
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,802
$259,773
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$237,650
No
First
Sep 16, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,608
$57,392
20%
77%
$1,425/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,575/mo
+$1,765/mo
14.3%
