$385,000
NAL Estimated Property Value3126 Villa Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Cooktop, Dishwasher
Exterior
Lot Size10,095 sqft
Building Information
Year Built1978
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5916-01-001-0090-907
Lot Number9
SubdivisionQuail Valley Thunderbird Patio Homes Sec
Land UseResidential
Legal DescriptionQUAIL VALLEY THUNDERBIRD PATIO HOMES SEC 1, BLOCK 1, LOT 9
Census Tract671001
Assessed Land Value$49,400
Assessed Improvement Value$269,568
Assessment Year2025
About this property
LOCATION, LOCATION, LOCATION!!! This pristine home is located on a quiet, cul-de-sac street in the heart of Quail Valley. It's situated on the back side of the highly desired MacNaughton Park. The views are amazing and the green space goes on and on. With brand new flooring throughout, fresh paint, and bright, new landscaping this house is move in ready! All new windows allow you to enjoy your picturesque view from inside as well. This house is a MUST SEE, it won't last long!
Investor Tools
$385,000
Estimated Property Value
$198,985Estimated Mortgage Balance
$186,015Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$732/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,853
$318,968
2025
$49,400
$269,568
$318,968
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,853
$318,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$220,000
No
First
May 26, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,985
$197,015
49%
52%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,770/mo
+$1,570/mo
10.4%
