Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$611,000

NAL Estimated Property Value

5 Swan Isle Blvd, Missouri City, TX, 77459

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths4,143 Sq Ft
price_per_sqft$150.83 / sqft
Year BuiltBuilt in 2002

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Water Softener, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Cooktop
FlooringCarpet, Laminate, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony

Building Information

Year Built2002
Stories1
Roof Type105
Garage Spaces2

Land Information

APN7765-01-002-0020-907
Lot Number2
SubdivisionSwan Isle At Lake Olympia Sec 1
Land UseResidential
Legal DescriptionSWAN ISLE AT LAKE OLYMPIA SEC 1, BLOCK 2, LOT 2
Census Tract670904
Assessed Land Value$255,353
Assessed Improvement Value$292,647
Assessment Year2025

About this property

Lovely 1 1/2 story located in Swan Isle at Lake Olympia -- an exclusive, gated, island community of luxury homes. Waterfront living at its best. Can easily be converted to five or even six bedrooms! Minutes from Fort Bend Tollway or Highway 6. All the amenities you would expect in a major, master planned community. Shopping, medical facilities, schools, churches, etc - everything you could want located nearby. Don't miss out on this one! Homes in this community do not come on the market that often.

Investor Tools

Property Icon
$611,000
Estimated Property Value
$425,261Estimated Mortgage Balance
$185,739Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,749 /month
Positive
Cash Flow Estimate:
$1,250 /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
$1,236/month
$1,400/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,774
$548,000
2025
$255,353
$292,647
$548,000
No

Tax History

Year
Tax Paid
Assessed Value
2025
$11,774
$548,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometown Equity Mortgage
Stand Alone First / Home Equity First Lien
$429,000
No
First
Nov 4, 2025
Dec 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$425,261
$170,739
28%
70%
$2,573/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,973/mo
$-633/mo
6.6%

City: Missouri City

5 Swan Isle Blvd | Property Details | No Agent List