$228,000
NAL Estimated Property Value2702 Creekway Circle, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
Exterior
Lot Size5,207 sqft
Building Information
Year Built1981
Stories1
Roof Type127
Garage Spaces2
Land Information
APN4960-04-008-3100-907
Lot Number31
SubdivisionMeadowcreek Sec 4
Land UseResidential
Legal DescriptionMEADOWCREEK SEC 4, BLOCK 8, LOT 31
Census Tract671102
Assessed Land Value$27,170
Assessed Improvement Value$181,894
Assessment Year2025
About this property
Beautiful, well maintained 3 bedroom, 2 bath patio home. Wonderful, custom details, with open floor plan. Lovely curb appeal, private backyard with mature landscaping. Large bedrooms and storage spaces. New updates make this home move in ready!
Investor Tools
$228,000
Estimated Property Value
$126,916Estimated Mortgage Balance
$101,084Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
$380/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,771
$209,064
2025
$27,170
$181,894
$209,064
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,771
$209,064
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisors Mortgage Group Llc
Conventional
$147,150
No
First
Jun 27, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,916
$101,084
44%
56%
$883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,263/mo
+$1,317/mo
13.6%
