$267,000
NAL Estimated Property Value1926 Wood Shadows Dr, Missouri City, TX, 77489
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Free-Standing Range, Dishwasher
FlooringCarpet
Exterior
Lot Size3,522 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces2
Land Information
APN9560-00-004-0020-907
Lot Number2
SubdivisionThe Woods
Land UseResidential
Legal DescriptionTHE WOODS, BLOCK 4, LOT 2
Census Tract671002
Assessed Land Value$36,400
Assessed Improvement Value$182,863
Assessment Year2025
About this property
THIS GORGEOUS HOUSE IS AVAILABLE FOR IMMEDIATE MOVE IN; OFFERS THREE BEDROOM ALL UPSTAIRS ON A CUL-DE-SAC PRIVATE STREET WHICH DEAD ENDS IN A NICE QUIET STREET AND SUDIVISION; SCHOOLS ARE ZONED TO FORT BEND ISD; FORMAL DINING AT THE ENTRANCE CAN BE USED AS FORMAL LIVING; GENEROUS SIZE FAMILY ROOM OVERLOOKS THE OPEN CONCEPT KITCHEN; UPSTAIRS YOU WILL HAVE GAME ROOM AND THREE BEDROOMS; MASTER BEDROOM UPSTAIRS IS HUGE WITH A HUGE BATH; PLENTY OF LIGHT ALL AROUND THE HOUSE; TOUR THIS HOUSE TODAY.
Investor Tools
$267,000
Estimated Property Value
$207,392Estimated Mortgage Balance
$59,608Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$359/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,978
$219,263
2025
$36,400
$182,863
$219,263
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,978
$219,263
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$213,750
No
First
Sep 12, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,392
$24,608
10%
78%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,282/mo
+$908/mo
9.8%
