$312,000
NAL Estimated Property Value2610 E Pebble Beach Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
AppliancesDouble Oven, Microwave, Electric Range, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size10,658 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5902-00-017-1000-907
Lot Number10
SubdivisionQuail Valley Eldorado
Land UseResidential
Legal DescriptionQUAIL VALLEY ELDORADO, BLOCK 17, LOT 10
Census Tract671001
Assessed Land Value$29,250
Assessed Improvement Value$210,878
Assessment Year2025
Investor Tools
$312,000
Estimated Property Value
$215,882Estimated Mortgage Balance
$96,118Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,159
$240,128
2025
$29,250
$210,878
$240,128
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,159
$240,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$240,562
Yes
First
Jan 12, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,882
$98,118
31%
69%
$1,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,443/mo
+$1,897/mo
12.8%
