$567,000
NAL Estimated Property Value25 Florence Way Drive, Missouri City, TX, 77459
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Washer, Microwave, Gas Range, Double Oven, Electric Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size10,414 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN8132-21-001-0260-907
Lot Number26
SubdivisionSienna Village Of Bees Creek Sec 21
Land UseResidential
Legal DescriptionSIENNA VILLAGE OF BEES CREEK SEC 21, BLOCK 1, LOT 26
Census Tract674507
Assessed Land Value$95,332
Assessed Improvement Value$433,720
Assessment Year2025
About this property
This spectacular 4 bedroom, 3 1/2 bath home with three car garage is located in the popular Village of Bees Creek in Sienna. Stunning curb appeal with its brick and stone elevation, upgraded door, inviting front porch and large corner lot. This move-in ready home offers a formal dining room, gourmet kitchen with granite counter tops, birch cabinets, stainless steel appliances, double oven and is open to the cozy family room with gas log stone fireplace. Hardwood floors in the entry, dining room, and den. The luxurious master suite is located downstairs.
Investor Tools
$567,000
Estimated Property Value
$253,769Estimated Mortgage Balance
$313,231Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,402 /month
Positive
Cash Flow Estimate:
$1,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$728/month
$1,205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,898
$529,052
2025
$95,332
$433,720
$529,052
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,898
$529,052
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$288,000
No
First
Apr 28, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,769
$313,231
55%
45%
$1,727/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,932/mo
+$408/mo
7.1%
