$462,000
NAL Estimated Property Value4219 Shady Riv, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size8,310 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN8010-01-002-0050-907
Lot Number5
SubdivisionThe Terrace At Riverstone Sec 1
Land UseResidential
Legal DescriptionTHE TERRACE AT RIVERSTONE SEC 1, BLOCK 2, LOT 5
Census Tract674302
Assessed Land Value$108,680
Assessed Improvement Value$340,120
Assessment Year2025
About this property
Rare Find*Better than New* Incredible One-story Dream! This unique Coventry Home offers exceptional upgraded, Extended entry W/12 ft coffered ceiling, Double Crown molding everwhere* Both formals, 4 bedrooms. 3 full baths, all in first floor. Sun Roof Island Kitchen w/granite counters, custom Master Retreat w/sitting area and yard access; Room size master walking closet. (Primary Bedroom with hidden light around the ceiling). Sprinkler, gergeous landscaped yard, all brick. Don'T MISS! SEE TODAY!
Investor Tools
$462,000
Estimated Property Value
$299,413Estimated Mortgage Balance
$162,587Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,772 /month
Positive
Cash Flow Estimate:
$924 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$830/month
$1,090/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,645
$448,800
2025
$108,680
$340,120
$448,800
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,645
$448,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Luxury Mortgage Corp
Conventional
$328,500
No
First
Sep 21, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,413
$168,587
36%
65%
$1,970/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,060/mo
$-480/mo
6.7%
