$295,000
3111 Apple Drive, Missouri City, TX, 77459
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size7,553 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN5922-00-008-5000-907
Lot Number50
SubdivisionThunderbird North
Land UseResidential
Legal DescriptionTHUNDERBIRD NORTH, BLOCK 8, LOT 50
Census Tract671002
Assessed Land Value$33,670
Assessed Improvement Value$251,857
Assessment Year2025
About this property
This gorgeous 4 bedroom, 2-bath home in highly derisible Fort Bend ISD offers a first floor large primary with en-suite bathroom, formal dining room, open-concept family room with fireplace, kitchen with bar counter open to family room. Three large bedrooms upstairs. Lots of storage. The home also offers an oversized driveway, 2 car garage and large backyard.
Investor Tools
$84,288Estimated Mortgage Balance
$207,712Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$633/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,135
$285,527
2025
$33,670
$251,857
$285,527
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,135
$285,527
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$111,000
No
First
May 27, 2015
Jun 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,288
$207,712
71%
29%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$175/mo
+$3,165/mo
13.7%
