$341,000
NAL Estimated Property Value935 Crestmont Trail Drive, Missouri City, TX, 77489
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Gas Range
Exterior
Lot Size4,725 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APN2754-02-003-0130-907
Lot Number13
SubdivisionCrestmont Place Amending Plat Sec 2
Land UseResidential
Legal DescriptionCRESTMONT PLACE AMENDING PLAT SEC 2, BLOCK 3, LOT 13, 2ND AMENDING PLAT
Census Tract670500
Assessed Land Value$34,320
Assessed Improvement Value$251,866
Assessment Year2025
About this property
Gorgeous clean 2 story home in a private community. Easy access to the medical center and downtown area. Located near major Highways 90,610, and 59. Open floor plan great for entertaining . Generous size rooms and game room. With large Master Suite with separate tub and shower. Cover back Patio, Sprinkler system, Porcelain tile down stairs.
Investor Tools
$341,000
Estimated Property Value
$193,505Estimated Mortgage Balance
$147,495Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,046 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$554/month
$315/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,947
$286,186
2025
$34,320
$251,866
$286,186
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,947
$286,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$213,250
No
First
Jul 14, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,505
$147,495
43%
57%
$1,309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$1,624/mo
+$1,206/mo
10.0%
