$370,000
NAL Estimated Property Value3731 Venosa Court, Missouri City, TX, 77459
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven
FlooringCarpet, Tile, Wood
Exterior
Lot Size7,014 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN4795-07-001-0380-907
Lot Number38
SubdivisionLake Shore Harbour Sec 7
Land UseResidential
Legal DescriptionLAKE SHORE HARBOUR SEC 7, BLOCK 1, LOT 38
Census Tract670903
Assessed Land Value$82,940
Assessed Improvement Value$284,314
Assessment Year2025
About this property
Gorgeous one-story home features 3 bedrooms, 2 bathrooms and 2-car garage on a waterfront lot. Maple cabinets, granite countertops and tile backsplash in kitchen. Wood flooring in foyer, great room and dining room. Covered patio in backyard.
Investor Tools
$370,000
Estimated Property Value
$257,362Estimated Mortgage Balance
$112,638Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,993
$367,254
2025
$82,940
$284,314
$367,254
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,993
$367,254
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$264,127
Yes
First
Apr 24, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,362
$112,638
30%
70%
$1,787/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,887/mo
$-307/mo
8.4%
