$320,000
NAL Estimated Property Value2814 Swift Fox Cor, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size5,225 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces1
Land Information
APN8133-34-003-0020-907
Lot Number2
SubdivisionSienna Village Of Shipmans Landing Sec 1
Land UseResidential
Legal DescriptionSIENNA VILLAGE OF SHIPMANS LANDING SEC 13-D, BLOCK 3, LOT 2
Census Tract674505
Assessed Land Value$42,315
Assessed Improvement Value$270,607
Assessment Year2025
About this property
Very nice 4 bdrm home 2 bath in very nice subdivision, home needs some TLC but has great features granite tops, ceramic around firepleace, covered backyard patio, large walk-in closet, and much more.
Investor Tools
$320,000
Estimated Property Value
$260,212Estimated Mortgage Balance
$59,788Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
$1,307/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,628
$312,922
2025
$42,315
$270,607
$312,922
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,628
$312,922
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bay Street M Llc
Stand Alone Second / Subordinate Position
$280,250
No
First
Jul 26, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,212
$56,788
17%
81%
$1,681/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,988/mo
+$352/mo
12.5%
