$527,740
NAL Estimated Property Value9311 Crescent Mill Drive, Missouri City, TX, 77459
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,946 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN8118-93-002-0170-907
Lot Number17
SubdivisionSienna Sec 33d
Land UseResidential
Legal DescriptionSIENNA SEC 33D, BLOCK 2, LOT 17
Census Tract674506
Assessed Land Value$96,200
Assessed Improvement Value$431,540
Assessment Year2025
About this property
Four-bedroom, three bath home with a two-car garage located in the Sienna Area.
Investor Tools
$527,740
Estimated Property Value
$437,413Estimated Mortgage Balance
$90,327Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,166 /month
Positive
Cash Flow Estimate:
$1,055 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$710/month
$1,485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,880
$527,740
2025
$96,200
$431,540
$527,740
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,880
$527,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$471,950
No
First
Jul 29, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$437,413
$90,327
17%
83%
$2,830/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$4,315/mo
$-975/mo
7.6%
