$558,000
NAL Estimated Property Value9115 Gauguin Ln, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Refrigerator, Microwave, Gas Cooktop
FlooringCarpet, Tile
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN8135-18-002-0010-907
Lot Number1
SubdivisionSienna Village Of Waters Lake Sec 18-A
Land UseResidential
Legal DescriptionSIENNA VILLAGE OF WATERS LAKE SEC 18-A, BLOCK 2, LOT 1
Census Tract674504
Assessed Land Value$94,900
Assessed Improvement Value$487,623
Assessment Year2025
About this property
This home is ready to go and can close quickly. It is neat and clean with fresh Paint and Carpet in 2018. The soaring two story family room has a wall of windows looking into backyard and a fireplace with built-ins alongside. The Master suite is located downstairs. The Island Kitchen is open to the family room and breakfast and has granite countertops. Spacious secondary bedrooms are located upstairs. It's sits on a corner lot in the Sienna Village of Waters Lake (NO FLOODING)
Investor Tools
$558,000
Estimated Property Value
$268,316Estimated Mortgage Balance
$289,684Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,348 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$739/month
$1,205/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,075
$541,717
2025
$94,900
$487,623
$582,523
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,075
$541,717
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$298,400
No
First
Feb 11, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,316
$308,684
53%
48%
$1,790/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,995/mo
+$345/mo
7.2%
