$555,000
NAL Estimated Property Value4010 Caravel Cir, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven
FlooringTile, Wood
Exterior
Lot Size10,670 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2605-06-002-0180-907
Lot Number18
SubdivisionColony Lakes Sec 6
Land UseResidential
Legal DescriptionCOLONY LAKES SEC 6, BLOCK 2, LOT 18
Census Tract674302
Assessed Land Value$75,790
Assessed Improvement Value$469,461
Assessment Year2025
About this property
Gorgeous 4 bedroom 4 bath home in Colony Lakes. Engineered hardwood upstairs and down, tiled bathrooms. This home has it all with a study, flex-space, dining room (down) and game room (up)! Well cared for with tons of upgrades, built-in cabinets, tray ceilings, crown molding, soft close drawers, under-cabinet lighting, granite countertops, etc. Fantastic backyard with pool and great patio space. This home is perfect for entertaining and is a must see! Move in ready!
Investor Tools
$555,000
Estimated Property Value
$300,962Estimated Mortgage Balance
$254,038Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,330 /month
Positive
Cash Flow Estimate:
$1,110 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,142/month
$555/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,926
$530,390
2025
$75,790
$469,461
$545,251
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,926
$530,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$335,369
Yes
First
Jan 15, 2021
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,962
$252,038
45%
54%
$2,011/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,566/mo
+$774/mo
7.2%
