$315,173
NAL Estimated Property Value3211 Shady Glen Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Gas Oven
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony
Lot Size5,000 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5870-00-003-0280-907
Lot Number28
SubdivisionQuail Park Patio Homes
Land UseResidential
Legal DescriptionQUAIL PARK PATIO HOMES, BLOCK 3, LOT 28
Census Tract671001
Assessed Land Value$52,650
Assessed Improvement Value$262,523
Assessment Year2025
About this property
2 story 4 bedroom house on cul-de-sac golfcourse lot. Beautiful view of 18th Fairway and mature trees! Beautiful wood floor on living room and dining room, these two rooms also feature crown molding. Kitchen has tile backsplash, 42 inch cabinets and new faucet. Great view of golf course and lake from 2nd story balcony. Huge master suite with high ceiling. Brand new carpet upstairs. Mahagoney front door/covered porch with brick columns.
Investor Tools
$315,173
Estimated Property Value
$131,064Estimated Mortgage Balance
$184,109Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,891 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$542/month
$439/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,928
$315,173
2025
$52,650
$262,523
$315,173
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,928
$315,173
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$150,000
No
First
Dec 27, 2019
Jan 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$131,064
$184,109
58%
42%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,339/mo
+$2,001/mo
12.7%
