$96,000
NAL Estimated Property Value2802 Spur Dr, MISSION, TX, 78574
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
FlooringCarpet, Laminate
Exterior
Lot Size4,635 sqft
Building Information
Year Built1983
Stories1
Roof Type112
Land Information
APNW0250-00-000-0000-10
Lot NumberA
SubdivisionWagon City South - Sms
Land UseResidential
Legal DescriptionWAGON CITY SOUTH SALES LOT A
Census Tract020210
Assessed Land Value$42,157
Assessed Improvement Value$32,297
Assessment Year2025
About this property
Single family, 2 bedroom, 2 bath home situated on a corner lot in close proximity to restaurants, shopping centers, and other stores. Conveniently located across the street from the clubhouse. The primary bedroom features a walk-in closet, stand up shower, and a garden tub. The second bedroom has its own access to the second bathroom that has a tub/shower combo. The exterior features an attached storage room that can also be used as a workshop. Property is made up of rock yard that requires minimal yard maintenance.
Investor Tools
$96,000
Estimated Property Value
$63,521Estimated Mortgage Balance
$32,479Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$576 /month
Positive
Cash Flow Estimate:
$192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$174/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,609
$74,454
2025
$42,157
$32,297
$74,454
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,609
$74,454
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Fha
$64,758
Yes
First
Mar 12, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,521
$32,479
33%
66%
$389/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$877/mo
$389/mo
+$488/mo
11.0%
