$202,000
NAL Estimated Property Value2803 Camelot Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Free-Standing Range, Dishwasher, Washer/Dryer
Building Information
Year Built1973
Stories1
Roof Type183
Garage Spaces2
Land Information
APN5925-03-008-0700-907
SubdivisionQuail Valley Townhomes Sec 3
Land UseResidential
Legal DescriptionQUAIL VALLEY TOWNHOMES SEC 3, UNIT 7 BLDG LOC 8 R/P
Census Tract671001
Assessed Land Value$37,180
Assessed Improvement Value$163,874
Assessment Year2025
About this property
Discover the potential in this 2-bedroom, 2-bath townhome with attached garage, a true diamond in the rough needing some TLC. This corner unit features vaulted ceilings, an enclosed atrium, and a formal dining room. The kitchen was updated in 2021, and the roof was replaced by the HOA 4 years ago. Located in the desirable Quail Valley Golf Course community, it's close to shopping, restaurants, and just 15 minutes from Sugar Land Town Center. A great opportunity to customize and create your dream home!
Investor Tools
$202,000
Estimated Property Value
$159,597Estimated Mortgage Balance
$42,403Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
$298/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,320
$201,054
2025
$37,180
$163,874
$201,054
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,320
$201,054
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plaza Home Mortgage Inc
Conventional
$161,000
No
First
Nov 6, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$159,597
$41,457
20%
79%
$966/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,264/mo
+$696/mo
11.6%
