$328,000
NAL Estimated Property Value2335 Deer Meadow Drive, Missouri City, TX, 77489
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Electric Range
FlooringCarpet, Tile
Exterior
Lot Size8,280 sqft
Building Information
Year Built1980
Stories2
Roof Type105
Garage Spaces2
Land Information
APN4960-03-015-0990-907
Lot Number99
SubdivisionMeadowcreek Sec 3
Land UseResidential
Legal DescriptionMEADOWCREEK SEC 3, BLOCK 15, LOT 99
Census Tract671101
Assessed Land Value$41,600
Assessed Improvement Value$264,586
Assessment Year2025
About this property
Very nice well maintained home, great buy!! Family style Kitchen with island, breakfast bar, lots of counter space. Large breakfast area. Large covered patio with room for tables and loungers, Detached Garage. Fabulous features throughout, flooring upgrades, lots of shelving & closet space throughout, guest powder room. Hurry & view!!
Investor Tools
$328,000
Estimated Property Value
$206,666Estimated Mortgage Balance
$121,334Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,745
$306,186
2025
$41,600
$264,586
$306,186
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,745
$306,186
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Fha
$228,937
Yes
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,666
$121,334
36%
63%
$1,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,190/mo
$1,553/mo
+$637/mo
8.0%
