$529,000
NAL Estimated Property Value2514 Cezanne Cir, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop
FlooringCarpet, Tile, Wood
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8135-18-004-0110-907
Lot Number11
SubdivisionSienna Village Of Waters Lake Sec 18-A
Land UseResidential
Legal DescriptionSIENNA VILLAGE OF WATERS LAKE SEC 18-A, BLOCK 4, LOT 11
Census Tract674504
Assessed Land Value$89,681
Assessed Improvement Value$439,319
Assessment Year2025
About this property
A spacious Perry home kept immaculate! Open and light. High ceiling in family room. Good closet space. Granite island kitchen. Wood floor in formal dining and living. Tile in foyer and family room. No neighbors behind. see tour https://my.matterport.com/show/?m=BxDdbBDoPx7&mls=1
Investor Tools
$529,000
Estimated Property Value
$297,815Estimated Mortgage Balance
$231,185Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,174 /month
Positive
Cash Flow Estimate:
$1,058 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$705/month
$1,280/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,817
$523,269
2025
$89,681
$439,319
$529,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,817
$523,269
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$336,590
No
First
Jun 26, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,815
$258,185
46%
56%
$2,019/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,299/mo
+$41/mo
7.6%
