$222,000
NAL Estimated Property Value1911 Adams St, Missouri City, TX, 77489
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,130 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN9700-03-003-1000-907
Lot Number10
SubdivisionWoodland West Sec 3
Land UseResidential
Legal DescriptionWOODLAND WEST SEC 3, BLOCK 3, LOT 10
Census Tract671200
Assessed Land Value$33,345
Assessed Improvement Value$170,022
Assessment Year2025
About this property
Beautiful 3 bed 2 bath with large kitchen open to the living room. Located close to Texas Parkway and Highway 90 for easy commute. Brand new flooring, new appliances, new roof, and foundation with a grand backyard. All bedrooms are located down the hall from the living room. A must-see and ready to be leased. Home comes with stove, microwave, and fridge.
Investor Tools
$222,000
Estimated Property Value
$179,586Estimated Mortgage Balance
$42,414Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,332 /month
Positive
Cash Flow Estimate:
$444 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,802
$203,367
2025
$33,345
$170,022
$203,367
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,802
$203,367
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Catalyst Funding Llc
Building Or Construction Loan
$187,500
No
First
Jan 31, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,586
$37,414
17%
81%
$1,125/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,125/mo
+$1,065/mo
11.8%
