$450,000
NAL Estimated Property Value6807 Rhodes Ct, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size9,872 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APN2605-06-002-0370-907
Lot Number37
SubdivisionColony Lakes Sec 6
Land UseResidential
Legal DescriptionCOLONY LAKES SEC 6, BLOCK 2, LOT 37
Census Tract674302
Assessed Land Value$72,345
Assessed Improvement Value$300,727
Assessment Year2025
About this property
Gorgeous, updated home IN CUL-DE-SAC street with BIG YARD. Lakeside community. High ceiling. MASTER DOWN.GAME UP. UPGRADED kitchen and bathrooms. Wood floor in living areas, stairway and master. Five new double insulated windows. Recent in and out paint, carpet and pad. One AC - heater replaced 5/2022. Roof replaced in 2016. Iron fence at breath way. Good Fort Bend schools!
Investor Tools
$450,000
Estimated Property Value
$74,681Estimated Mortgage Balance
$375,319Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,700 /month
Positive
Cash Flow Estimate:
$900 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$961/month
$590/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,284
$373,072
2025
$72,345
$300,727
$373,072
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,284
$373,072
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hong Yang Liu
Seller Carryback / Seller Financing / Seller Take-Back
$80,000
No
First
Oct 20, 2022
Oct 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,681
$374,319
83%
17%
$480/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,070/mo
+$2,270/mo
8.9%
