$289,000
NAL Estimated Property Value1303 Cowden Ct, Missouri City, TX, 77489
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Oven
FlooringLaminate, Tile
Exterior
Lot Size6,341 sqft
Building Information
Year Built1986
Stories2
Roof Type105
Garage Spaces2
Land Information
APN3861-00-002-0270-907
Lot Number27
SubdivisionHunters Point Estates
Land UseResidential
Legal DescriptionHUNTERS POINT ESTATES, BLOCK 2, LOT 27
Census Tract670500
Assessed Land Value$27,950
Assessed Improvement Value$249,229
Assessment Year2025
About this property
Completely remodeled 4 bedroom house with both formals and game room. Room sizes are approximate, measure if important. Per owner: AC system is one year old, new roof, new siding, new laminate floor upstairs, new kitchen and bathrooms, new granite counter top, new solid wood cabinets, new appliances, new fixtures and new doors.
Investor Tools
$289,000
Estimated Property Value
$88,843Estimated Mortgage Balance
$200,157Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
$504/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,955
$277,179
2025
$27,950
$249,229
$277,179
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,955
$277,179
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Mortgage Group Llc
Conventional
$100,000
No
First
Aug 7, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,843
$203,157
69%
31%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,830/mo
$1,104/mo
+$1,726/mo
11.8%
