$270,000
NAL Estimated Property Value8743 Tubelo Mill Drive, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Double Oven, ENERGY STAR Qualified Appliances
FlooringCarpet, Tile
Exterior
Lot Size3,780 sqft
Building Information
Year Built2019
Garage Spaces2
Land Information
APN8119-17-001-0030-907
Lot Number3
SubdivisionSienna Plantation Sec 17a
Land UseResidential
Legal DescriptionSIENNA PLANTATION SEC 17A, BLOCK 1, LOT 3
Census Tract674504
Assessed Land Value$45,963
Assessed Improvement Value$222,686
Assessment Year2025
About this property
This is a beautiful townhome in the highly desirable Sienna Community. Three bedrooms with 2.5 baths. This home includes 42" white cabinets, level 2 granite in kitchen and master bath, vinyl plank floors in all common areas, sprinklers front and rear, fully landscaped front yard and grass in back, 2" faux blinds on all operable windows and security system.
Investor Tools
$270,000
Estimated Property Value
$185,217Estimated Mortgage Balance
$84,783Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
$1,205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,973
$268,649
2025
$45,963
$222,686
$268,649
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,973
$268,649
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$195,000
No
First
Sep 14, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,217
$84,783
31%
69%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,375/mo
+$205/mo
11.5%
