$330,000
NAL Estimated Property Value1202 Sheffield Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,024 sqft
Building Information
Year Built1989
Stories2
Roof Type105
Garage Spaces1
Land Information
APN4880-01-007-0040-907
Lot Number4
SubdivisionLexington Colony Sec 1
Land UseResidential
Legal DescriptionLEXINGTON COLONY SEC 1, BLOCK 7, LOT 4, R/P
Census Tract671501
Assessed Land Value$48,620
Assessed Improvement Value$235,984
Assessment Year2025
About this property
Come check out this beautiful home located in the heart of First Colony. This four bedroom house features a large primary bedroom with a walk-in bathroom and three cozy bedrooms all upstairs. Relax in the spacious living room with a fireplace which opens up to the kitchen and breakfast area. Kitchen has granite countertops with lots of storage space! Large backyard with lots of greenery. Close to community pool and zoned to top Fort Bend ISD Schools! This home has never flooded! Schedule your showing today!!!
Investor Tools
$330,000
Estimated Property Value
$175,459Estimated Mortgage Balance
$154,541Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
$790/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,307
$284,604
2025
$48,620
$235,984
$284,604
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,307
$284,604
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Golden Key Realty & Mortgage Svcs Llc
Conventional
$192,871
No
First
Aug 10, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,459
$151,541
46%
53%
$1,157/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,947/mo
+$1,393/mo
12.1%
