$202,822
NAL Estimated Property Value2513 Princess Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringLaminate, Tile
Building Information
Year Built1973
Stories2
Roof Type183
Garage Spaces2
Land Information
APN5925-03-014-0200-907
SubdivisionQuail Valley Townhomes Sec 3
Land UseResidential
Legal DescriptionQUAIL VALLEY TOWNHOMES SEC 3, UNIT 2 BLDG LOC 14 R/P
Census Tract671001
Assessed Land Value$37,180
Assessed Improvement Value$165,642
Assessment Year2025
About this property
3 bedrooms, 2.5 bath town home with the master bedroom located on the main floor! Laminate wood and tile floors throughout entire home! No carpet anywhere! Spacious living room which features a brick fireplace with hand crafted mantel, sure to impress your family and friends! Generous sized closest and storage throughout. Utility room is on the main floor. Beautiful private courtyard is the back and another gated front courtyard! Complex features clubhouse, swimming pool and lots of green lawn!
Investor Tools
$202,822
Estimated Property Value
$157,523Estimated Mortgage Balance
$45,299Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,217 /month
Positive
Cash Flow Estimate:
$406 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,358
$202,822
2025
$37,180
$165,642
$202,822
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,358
$202,822
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$164,195
No
First
Feb 2, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,523
$45,299
22%
78%
$985/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$985/mo
+$1,595/mo
15.3%
