$438,000
NAL Estimated Property Value2819 Lake Villa Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDisposal, Convection Oven, Oven, Trash Compactor, Electric Cooktop, Electric Range, Free-Standing Range, Dryer, Refrigerator, Washer, Dishwasher, Cooktop
Exterior
Lot Size7,304 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN4795-04-002-0230-907
Lot Number23
SubdivisionLake Shore Harbour Sec 4
Land UseResidential
Legal DescriptionLAKE SHORE HARBOUR SEC 4, BLOCK 2, LOT 23
Census Tract670903
Assessed Land Value$100,100
Assessed Improvement Value$336,363
Assessment Year2025
About this property
Beautifully refreshed lake view home for lease in the heart of Missouri City. Featuring fresh interior paint, a bright open layout, spacious living areas, and stunning waterfront views, this move-in ready home offers both comfort and style. Enjoy peaceful lakefront living in a quiet, desirable neighborhood with convenient access to shopping, dining, schools, and major highways. A perfect place to call home.
Investor Tools
$438,000
Estimated Property Value
$0Estimated Mortgage Balance
$438,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,628 /month
Positive
Cash Flow Estimate:
$876 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,699
$436,463
2025
$100,100
$336,363
$436,463
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,699
$436,463
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$438,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
N/A
+$3,340/mo
9.2%
