$511,144
NAL Estimated Property Value2727 Lake Shore Harbour Drive, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size6,875 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN4795-02-005-0020-907
Lot Number2
SubdivisionLake Shore Harbour Sec 2
Land UseResidential
Legal DescriptionLAKE SHORE HARBOUR SEC 2, BLOCK 5, LOT 2
Census Tract670903
Assessed Land Value$78,650
Assessed Improvement Value$442,572
Assessment Year2025
About this property
Summer promotion, Price is reduced for limited time!!! Beautiful Mediterranean style custom home with a lake front, Call today for more details!!!
Investor Tools
$511,144
Estimated Property Value
$273,278Estimated Mortgage Balance
$237,866Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,067 /month
Positive
Cash Flow Estimate:
$1,022 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$956/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,912
$511,144
2025
$78,650
$442,572
$521,222
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,912
$511,144
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Americas Choice Home Loans Lp
Conventional
$318,250
No
First
Apr 29, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,278
$237,866
46%
53%
$1,909/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,009/mo
+$331/mo
7.8%
