NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,123,000

NAL Estimated Property Value

34 Sullivans Landing, Missouri City, TX, 77459

Off Market

5 Beds

6 Bath

6,263 Sq Ft

Single Family Residence

$142.9 / sqft

Built in 1999

Property Lead Type:

High EquityCash Buyers

Highlights

Interior

Bedrooms 5

Bathrooms Full 5

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Ice Maker, Convection Oven, Double Oven, Electric Oven, Microwave, Gas Range, Dishwasher, Refrigerator

FlooringCarpet, Stone, Tile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Building Information

Year Built1999

Stories2

Roof Type105

Garage Spaces2

Land Information

APN8135-02-001-0240-907

Lot Number24

SubdivisionSienna Village Of Waters Lake Sec 2

Land UseResidential

Legal DescriptionSIENNA - VILLAGE OF WATERS LAKE SEC 2, BLOCK 1, LOT 24

Census Tract674504

Assessed Land Value$208,065

Assessed Improvement Value$818,884

Assessment Year2025

About this property

(May 4, 2022 - TEMPORARILY NO SHOWINGS) METICULOUSLY MAINTAINED - Exquisite Tommy Bailey European designer custom home on an expansive 310' waterfront lot with a LUXURIOUS oasis-style pool, spa and rock waterfall overlooking Lake Sienna! The magnificent back yard boasts of a sweeping patio deck with an outdoor kitchen, gas-fire pit and even a basketball court! An absolutely PERFECT spot for entertaining and enjoying life to the full! This gorgeous executive home is loaded with many many recent upgrades including an all house natural gas generator, mosquito mist system, indoor steam sauna, over $200k of extensive remodeling between 2019-2020 with new ceramic tile on the first floor and an all new kitchen with top of the line Viking and KitchenAid appliances. Special features also include an oversized upstairs media room, game room, enclosed upstairs sunroom balcony, two deluxe master bedroom and bathroom suites (upstairs and downstairs) and two private downstairs studies.

Investor Tools

$1,123,000

Estimated Property Value

$0Estimated Mortgage Balance

$1,123,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$6,738 /month

Positive

Cash Flow Estimate:

$2,246 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,953/month

$1,229/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$17,825

$989,439

2025

$208,065

$818,884

$1,026,949

Tax History

Year

Tax Paid

Assessed Value

2025

$17,825

$989,439

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$1,123,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$1,229/mo

+$2,111/mo

3.6%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area