$332,453
NAL Estimated Property Value2502 Bordelon Lane, Missouri City, TX, 77459
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, ENERGY STAR Qualified Appliances
FlooringCarpet, Tile
Exterior
Lot Size4,605 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN8119-17-001-0200-907
Lot Number20
SubdivisionSienna Plantation Sec 17a
Land UseResidential
Legal DescriptionSIENNA PLANTATION SEC 17A, BLOCK 1, LOT 20
Census Tract674504
Assessed Land Value$52,650
Assessed Improvement Value$279,803
Assessment Year2025
About this property
This is a beautiful 3 bedroom 3 bath home with 2 bedrooms down. An additional bedroom and bath on the second floor with a game room. The kitchen has 42" grey cabinets with level 3 granite in kitchen and master bath. The master bath has double sinks and a tub and shower. Upgraded carpet and pad in all bedrooms and game room. New home is available for immediate move-in. Chesmar Homes is the builder!
Investor Tools
$332,453
Estimated Property Value
$306,584Estimated Mortgage Balance
$25,869Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,995 /month
Positive
Cash Flow Estimate:
$665 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$744/month
$1,229/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,266
$332,453
2025
$52,650
$279,803
$332,453
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,266
$332,453
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$317,500
Yes
First
Jul 10, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$306,584
$25,869
7%
92%
$1,904/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,133/mo
$-553/mo
9.3%
