Last 24 Hours
$248,000
NAL Estimated Property Value11706 N Willowdale Cir, Missouri City, TX, 77071
Off Market
4 Beds
2 Bath
2,085 Sq Ft
Single Family Residence
$107.89 / sqft
Built in 1965Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size9,997 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN0973880000052
Lot Number52
SubdivisionFondren Park
Land UseResidential
Legal DescriptionLT 52 BLK 9 FONDREN PARK SEC 3
Census Tract423600
Assessed Land Value$62,800
Assessed Improvement Value$157,200
Assessment Year2025
About this property
ONE STORY SPLIT PLAN 4/2/2 ON 10,000 SQUARE FOOT CUL-DE-SAC LOT. HUGE PRIMARY BEDROOM WITH HUGE CLOSET, BIG DEN WITH CORNER FIREPLACE, BIG LOT WITH PLENTY OF SIDE YARD. AC AND MOST DUCTS REPLACED IN 2018, ROOF ABOUT 8 YEARS OLD. FORMAL DEN, DINING, LIVING - FRONT PORCH, COVERED BACK PATIO, LIVE THERE NOW OR TURN INTO YOUR DREAM HOME!
Investor Tools
$248,000
Estimated Property Value
$0Estimated Mortgage Balance
$248,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
$324/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,656
$220,000
2025
$62,800
$157,200
$220,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,656
$220,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$249,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$324/mo
+$1,398/mo
8.3%
12.4%