$287,000
NAL Estimated Property Value3606 Aldridge Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Electric Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Laminate, Tile
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8908-00-002-0050-907
Lot Number5
SubdivisionVicksburg Village Of Cumberland
Land UseResidential
Legal DescriptionVICKSBURG VILLAGE OF CUMBERLAND, BLOCK 2, LOT 5
Census Tract670903
Assessed Land Value$41,600
Assessed Improvement Value$214,516
Assessment Year2025
About this property
Energy efficient one-story Perry built home with high ceilings and tons of natural light! Open living room and island kitchen with views to new covered patio that extends the living space visually through ceiling to floor windows. Kitchen boasts granite counter tops and stainless-steel appliances (refrigerator stays with home). Former model home with many upgrades. Must see! May go fast!!
Investor Tools
$287,000
Estimated Property Value
$218,465Estimated Mortgage Balance
$68,535Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,739 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,727
$256,116
2025
$41,600
$214,516
$256,116
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,727
$256,116
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$233,200
No
First
Dec 19, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,465
$68,535
23%
76%
$1,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,999/mo
+$581/mo
10.8%
