$325,000
NAL Estimated Property Value4223 Lakeshore Forest Dr, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size6,718 sqft
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces2
Land Information
APN4771-02-002-0080-907
Lot Number8
SubdivisionLakeshore Forest At Lake Olympia Sec 2
Land UseResidential
Legal DescriptionLAKESHORE FOREST AT LAKE OLYMPIA SEC 2, BLOCK 2, LOT 8
Census Tract670904
Assessed Land Value$45,045
Assessed Improvement Value$254,691
Assessment Year2025
About this property
Nice neighbor hood, Bright house, High ceiling, new exterior paint, new AC, new grantie kitchen counter top, new laminate water proof in Dining and family room. No house on the back.
Investor Tools
$325,000
Estimated Property Value
$275,075Estimated Mortgage Balance
$49,925Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
$1,081/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,008
$299,736
2025
$45,045
$254,691
$299,736
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,008
$299,736
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$292,602
Yes
First
Feb 27, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,075
$44,925
14%
85%
$1,755/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,836/mo
$-256/mo
9.5%
