$376,000
NAL Estimated Property Value3510 Golden Tee Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,718 sqft
Building Information
Year Built1977
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5920-01-002-3900-907
Lot Number39
SubdivisionQuail Valley Thunderbird W Sec 1
Land UseResidential
Legal DescriptionQUAIL VALLEY THUNDERBIRD W SEC 1, BLOCK 2, LOT 39
Census Tract671001
Assessed Land Value$41,600
Assessed Improvement Value$204,591
Assessment Year2025
About this property
Well maintained home on cul-de-sac street in highly desired Quail Valley Golf Course Community. Gourmet updated kitchen with granite countertops and stainless steel appliances. High ceilings in living area and formal dining room. Spacious primary bedroom with private outdoor courtyard. Enjoy hours of entertainment in the pool with a spa.
Investor Tools
$376,000
Estimated Property Value
$250,628Estimated Mortgage Balance
$125,372Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
$439/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,289
$246,191
2025
$41,600
$204,591
$246,191
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,289
$246,191
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$275,500
No
First
Aug 13, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,628
$135,372
35%
67%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,091/mo
+$1,249/mo
10.7%
