$815,000
NAL Estimated Property Value3338 S Cotswold Manor Dr, Houston, TX, 77339
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringConcrete, Tile
Exterior
Exterior FeaturesOutdoor Kitchen, Balcony
Lot Size10,907 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1292620010050
Lot Number50
SubdivisionBarrington
Land UseResidential
Legal DescriptionLT 50 BLK 1 BARRINGTON SEC 2
Census Tract251000
Assessed Land Value$86,765
Assessed Improvement Value$728,235
Assessment Year2025
About this property
A beautiful J. Patrick home that backs up the private reserve of the golf course. It is well appointed with a chefs kitchen open to the family room. Two bedrooms and bathrooms downstairs with game room and media room upstairs. The private backyard boasts an amazing pool and outdoor kitchen. This is a must see.
Investor Tools
$815,000
Estimated Property Value
$630,594Estimated Mortgage Balance
$184,406Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,914 /month
Positive
Cash Flow Estimate:
$1,638 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$858/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,223
$815,000
2025
$86,765
$728,235
$815,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,223
$815,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Victorian Finance Llc
Conventional
$652,000
No
First
Jul 15, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$630,594
$184,406
22%
77%
$3,910/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$3,910/mo
$-1,240/mo
3.9%
