$424,422
NAL Estimated Property Value8803 Spinning Mill Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Lot Size8,905 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN8119-31-003-0150-907
Lot Number15
SubdivisionSienna Plantation Sec 31
Land UseResidential Single Family Houses
Legal DescriptionSIENNA PLANTATION SEC 31, BLOCK 3, LOT 15
Census Tract674506
Assessed Land Value$81,561
Assessed Improvement Value$342,861
Assessment Year2025
About this property
Gorgeous four-bedroom, three-bathroom home with a spacious open floorplan. Kitchen with stainless steel appliances, gas stove, granite countertops. Corner lot, excellent condition.
Investor Tools
$424,422
Estimated Property Value
$292,524Estimated Mortgage Balance
$131,898Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,547 /month
Positive
Cash Flow Estimate:
$849 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$1,485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,439
$424,422
2025
$81,561
$342,861
$424,422
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,439
$424,422
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$303,920
No
First
Apr 12, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,524
$131,898
31%
69%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,308/mo
+$32/mo
9.4%
