$207,000
NAL Estimated Property Value2610 Harvest Moon Dr, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,021 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5862-01-003-0080-907
Lot Number8
SubdivisionQuail Green Sec 1
Land UseResidential
Legal DescriptionQUAIL GREEN SEC 1, BLOCK 3, LOT 8
Census Tract670603
Assessed Land Value$29,887
Assessed Improvement Value$161,895
Assessment Year2025
About this property
Beautiful Home with New Roof, New Fence in front and one side, New Floor, New paint outside & inside, New Water Heater, New Dish Washer, New Bath Tubs & New Toilets, New Stove, 2 fire place, New Sink, New Garbage disposal and Many more. Big lot.
Investor Tools
$207,000
Estimated Property Value
$161,090Estimated Mortgage Balance
$45,910Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$184/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,173
$191,782
2025
$29,887
$161,895
$191,782
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,173
$191,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$176,739
Yes
First
Sep 29, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,090
$50,910
24%
78%
$1,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,385/mo
+$805/mo
12.7%
