$264,043
NAL Estimated Property Value3802 Cottonwood Dr, La Porte, TX, 77571
$268,542 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,599 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN1151760060010
Lot Number10
SubdivisionFairmont Park East
Land UseResidential
Legal DescriptionLT 10 BLK 6 FAIRMONT PARK EAST SEC 1
Census Tract343200
Assessed Land Value$69,680
Assessed Improvement Value$194,363
Assessment Year2025
About this property
4 bedroom2 bathroom one story in Fairmont Park. The primary bedroom has vaulted ceilings and a skylight in the bathroom with a huge walk-in closet and a covered 28x14 back patio perfect for entertaining. The playground, basketball court, and neighborhood pool are only a few streets away. Easy access to SH- 225, TX Hwy -146 and Beltway 8. Shopping, Restaurants, and schools are nearby. Call Today.
Investor Tools
$264,043
Estimated Property Value
$254,039Estimated Mortgage Balance
$10,004Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$268,542
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$279/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,025
$264,043
2025
$69,680
$194,363
$264,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,025
$264,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Fha
$255,519
Yes
First
Jan 28, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,039
$10,004
3%
96%
$1,532/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,682/mo
+$544/mo
10.1%
