$199,299
NAL Estimated Property Value2823 Cambridge Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Building Information
Year Built1973
Stories2
Roof Type183
Garage Spaces2
Land Information
APN5925-02-019-0300-907
SubdivisionQuail Valley Townhomes Sec 2
Land UseResidential
Legal DescriptionQUAIL VALLEY TOWNHOMES SEC 2, UNIT 3 BLDG LOC 19 R/P
Census Tract671001
Assessed Land Value$37,180
Assessed Improvement Value$162,119
Assessment Year2025
Investor Tools
$199,299
Estimated Property Value
$163,307Estimated Mortgage Balance
$35,992Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,196 /month
Positive
Cash Flow Estimate:
$399 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$440/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,282
$199,299
2025
$37,180
$162,119
$199,299
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2025
$4,282
$199,299
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Equity Mortgage
Commercial
$164,500
No
First
Dec 23, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,307
$36,693
18%
82%
$987/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,337/mo
+$1,243/mo
15.5%
