$223,000
NAL Estimated Property Value2207 Cottonwood Ct, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringLaminate
Exterior
Lot Size4,950 sqft
Building Information
Year Built1977
Stories1
Roof Type127
Garage Spaces2
Land Information
APN4960-04-007-2700-907
Lot Number27
SubdivisionMeadowcreek Sec 4
Land UseResidential
Legal DescriptionMEADOWCREEK SEC 4, BLOCK 7, LOT 27
Census Tract671102
Assessed Land Value$31,200
Assessed Improvement Value$172,035
Assessment Year2025
About this property
Beautifully maintained 3-bedroom, 2-bath home featuring numerous upgrades throughout. Highlights include double-pane windows, shutters, laminate wood flooring, and gutters. Enjoy the nicely updated backyard with plenty of space for relaxing and entertaining.
Investor Tools
$223,000
Estimated Property Value
$208,343Estimated Mortgage Balance
$14,657Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
$380/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,367
$203,235
2025
$31,200
$172,035
$203,235
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,367
$203,235
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$209,250
No
First
Feb 27, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,343
$14,657
6%
93%
$1,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,635/mo
+$945/mo
13.9%
