$308,900
NAL Estimated Property Value7010 Mccullum Rd, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringVinyl
Exterior
Lot Size7,364 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces2
Land Information
APN2150-06-002-0030-907
Lot Number3
SubdivisionBriargate Sec 6
Land UseResidential
Legal DescriptionBRIARGATE SEC 6, BLOCK 2, LOT 3
Census Tract670300
Assessed Land Value$71,500
Assessed Improvement Value$237,400
Assessment Year2025
About this property
Brand new quaint 4 bdrm, 2 bth, single-story home! Includes a neutral palette, nice open floorplan, wood floors, light & bright, breakfast & kitchen areas open to the living room. The beautiful eat-in kitchen boasts stainless steel appliances, island, marble counters, tile backsplash & ample crisp white cabinetry for storage & prep. Spacious Mstr w on-suite, spa-like master soaking bath, and sep shower. Includes 3 additional bedrooms!
Investor Tools
$308,900
Estimated Property Value
$149,095Estimated Mortgage Balance
$159,805Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,853 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$364/month
$399/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,828
$308,900
2025
$71,500
$237,400
$308,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,828
$308,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Conventional
$171,000
No
First
Nov 15, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,095
$159,805
51%
48%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$1,425/mo
+$1,405/mo
11.0%
