$302,081
NAL Estimated Property Value3651 Worley Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher, Oven
FlooringTile, Vinyl
Exterior
Lot Size6,204 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN5680-09-001-0240-907
Lot Number24
SubdivisionOlympia Estates Sec 9
Land UseResidential
Legal DescriptionOLYMPIA ESTATES SEC 9, BLOCK 1, LOT 24
Census Tract670903
Assessed Land Value$41,600
Assessed Improvement Value$260,481
Assessment Year2025
About this property
Beautiful one story home. This well designed home features 4 bedrooms, 2 full baths. Great huge family room and kitchen offers breakfast bar, plenty of counter space. Includes all the nice upgrades like granite countertop, covered patio and all tiles through kitchen and living area. No carpet through the house. Nice private master bedroom, relax in the master bathroom with a garden style tub and separate shower! Quick access to major highway and park and ride and for easy commute. Approx 12 miles to medical Center. Must see!
Investor Tools
$302,081
Estimated Property Value
$0Estimated Mortgage Balance
$302,081Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,490
$302,081
2025
$41,600
$260,481
$302,081
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,490
$302,081
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$302,081
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
N/A
+$3,340/mo
13.3%
