$364,500
2719 Forest Retreat Ln, Missouri City, TX, 77489
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Electric Oven, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size4,982 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN1148-00-002-0140-907
Lot Number14
SubdivisionArcadia
Land UseResidential Single Family Houses
Legal DescriptionARCADIA, BLOCK 2, LOT 14
Census Tract671101
Assessed Land Value$43,680
Assessed Improvement Value$353,074
Assessment Year2025
About this property
Built by Taylor Morrison, The Cadenza II floor plan offers a bright and airy living space you'll love. Downstairs, enjoy open-concept living with a gourmet kitchen, dining area, and gathering room. The ground floor also features a secluded primary suite and an additional bedroom. Upstairs, find two more bedrooms, a game room, and a flexible tech room. It's designed for modern comfort and convenience. Design highlights include: LVP flooring extension in living room.
Investor Tools
$334,574Estimated Mortgage Balance
$63,249Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,381 /month
Positive
Cash Flow Estimate:
$794 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$876/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,524
$396,754
2025
$43,680
$353,074
$396,754
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,524
$396,754
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Taylor Morrison Home Funding Llc
Conventional
$345,380
No
First
Aug 9, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,574
$62,180
15%
84%
$2,071/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$2,771/mo
+$59/mo
8.6%
