$340,948
NAL Estimated Property Value939 Laurel Green Rd, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Microwave
Exterior
Lot Size5,900 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4880-33-001-0100-907
Lot Number10
SubdivisionLexington Colony Sec 3c
Land UseResidential
Legal DescriptionLEXINGTON COLONY SEC 3C, BLOCK 1, LOT 10
Census Tract671501
Assessed Land Value$43,472
Assessed Improvement Value$297,476
Assessment Year2025
About this property
Large 3 bed 2 bath one story in a quiet treed neighborhood built in craftsman style. Freshly painted with wood floors throughout, this house is move in ready! Granite counters in kitchen and baths. Schedule your showing today! Vacant and easy to show - seller will remove deck and re-sod back yard if buyer prefers.
Investor Tools
$340,948
Estimated Property Value
$228,895Estimated Mortgage Balance
$112,053Estimated Equity
32% 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
$674/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,389
$340,948
2025
$43,472
$297,476
$340,948
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,389
$340,948
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$215,916
Yes
First
May 29, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$228,895
$112,053
32%
67%
$1,538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,538/mo
+$1,042/mo
9.1%
