$418,459
NAL Estimated Property Value4010 Dell Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Dishwasher
FlooringCarpet
Exterior
Lot Size10,496 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8130-09-001-0290-907
Lot Number29
SubdivisionSienna Steep Bank Village Sec 9
Land UseResidential
Legal DescriptionSIENNA STEEP BANK VILLAGE SEC 9, BLOCK 1, LOT 29
Census Tract674505
Assessed Land Value$85,925
Assessed Improvement Value$332,534
Assessment Year2025
Investor Tools
$418,459
Estimated Property Value
$283,497Estimated Mortgage Balance
$134,962Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,511 /month
Positive
Cash Flow Estimate:
$837 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
$1,428/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,454
$418,459
2025
$85,925
$332,534
$418,459
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,454
$418,459
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Success Mortgage Partners Inc
Conventional
$300,000
No
First
May 19, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,497
$134,962
32%
68%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,227/mo
+$113/mo
9.6%
