1view

Owner Contacts

$458,010

NAL Estimated Property Value

3618 Jayci Lake Trace, Missouri City, TX, 77459

Off Market

4 Beds

3 Bath

2,597 Sq Ft

$160.95 / sqft

Built in 2023

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Gas Oven, Oven, Gas Range, Washer, Cooktop

FlooringCarpet, Tile, Vinyl

Exterior

Lot Size9,468 sqft

Building Information

Year Built2023

Garage Spaces1

Land Information

APN5741-17-002-0050-907

Lot Number5

SubdivisionParks Edge Sec 17

Land UseResidential

Legal DescriptionPARKS EDGE SEC 17, BLOCK 2, LOT 5

Census Tract670700

Assessed Land Value$100,880

Assessed Improvement Value$357,130

Assessment Year2025

About this property

OPEN CONCEPT 4 BED ONE STORY HOME with a lake lot of 70 Ft.Estimated completion in October 2023.DR Horton's popular MCKENZIE - PLAN's (ElevationB)additional features include a formal dining,open concept kitchen and living space, oversized covered patio and 2car garage!Ultra-modern designs,4sides brick,tankless water heater,drinking water filtration system,smart home,HERS rating,16SEER AC,radiant barrier,double paned LOW-E vinylwindows,42-inch cabinets, quartz counter tops,stainless steel appliances,full sod front.Park's Edge is a 300acre master-planned community with over 6miles of walking trails with a pedestrian bridge connecting to Missouri City's Park & Recreation Center to enjoy year-round activities.Parks Edge offers resort-style amenities-waterpark,a pool,a playground & sports field. Plus,easy commute to downtown,and Houston's world-renowned medical center.Ask about in-house lenders' amazing low-interest rate for buyers.Call to schedule an appointment or stop by the model home!

Investor Tools

$458,010

Estimated Property Value

$318,685Estimated Mortgage Balance

$139,325Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,748 /month

Positive

Cash Flow Estimate:

$916 /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

$1,011/month

$900/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,840

$458,010

2025

$100,880

$357,130

$458,010

Tax History

Year

Tax Paid

Assessed Value

2025

$9,840

$458,010

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Dhi Mortgage Company Ltd

Conventional

$334,392

First

Oct 26, 2023

Nov 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$318,685

$139,325

30%

70%

$2,005/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,340/mo

$2,905/mo

+$435/mo

8.8%

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