Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$460,013

NAL Estimated Property Value

3222 Brushy Lake Dr, Missouri City, TX, 77459

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,980 Sq Ft
price_per_sqft$167.45 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony
Lot Size9,623 sqft

Building Information

Year Built2004
Stories2
Roof Type105
Garage Spaces2

Land Information

APN8133-19-003-0160-907
Lot Number16
SubdivisionSienna Village Of Shipmans Landing Sec 1
Land UseResidential
Legal DescriptionSIENNA VILLAGE OF SHIPMANS LANDING SEC 19, BLOCK 3, LOT 16
Census Tract674505
Assessed Land Value$70,516
Assessed Improvement Value$389,497
Assessment Year2025

About this property

This gorgeous home with no back neighbors offers an inviting open layout with 3 bedrooms, study w/closet (optional 4th bedroom), formal dining area, and an expansive family room which seamlessly connects to the spacious kitchen—a perfect arrangement for hosting gatherings. The primary suite boasts a sitting area plus the en-suite bath offers double sinks, soaker tub, separate shower and 2 walk-in closets. Upstairs features a ½ bath, media room, large game room, and an outside balcony. The tranquil backyard has a large, covered patio, sparkling pool with a hot tub and ample green space. Located within walking distance to the Brushy Lake fitness center, pool, and park. Recent updates include both A/Cs, roof, exterior paint, pool pumps, pool heater, back patio cover and much more. Come tour this amazing home and make it your own!

Investor Tools

Property Icon
$460,013
Estimated Property Value
$372,940Estimated Mortgage Balance
$87,073Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,994 /month
Positive
Cash Flow Estimate:
$998 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
$1,485/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,935
$460,013
2025
$70,516
$389,497
$460,013
No

Tax History

Year
Tax Paid
Assessed Value
2025
$4,935
$460,013

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Fcu
Conventional
$385,600
No
First
Jul 26, 2024
Aug 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$372,940
$87,073
18%
81%
$2,312/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$3,797/mo
$-1,217/mo
6.7%

City: Missouri City

3222 Brushy Lake Dr | Property Details | No Agent List