$246,000
NAL Estimated Property Value825 Southwood Dr, Cottonwood Shores, TX, 78657
$292,789 ARV
Off Market
Property Lead Type:
Deal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Gas Cooktop, Disposal, See Remarks
FlooringConcrete, Tile
Exterior
Exterior FeaturesBoat Ramp
Lot Size10,001 sqft
Building Information
Year Built1970
Garage Spaces1
Land Information
APN13165
Lot Number116,117
SubdivisionDriftwood
Land UseResidential
Legal DescriptionS4220 DRIFTWOOD LOT 116 & 117, SEC 2
Census Tract960801
Assessed Land Value$43,000
Assessed Improvement Value$171,511
Assessment Year2025
About this property
Nicely updated 3 bedroom in Cottonwood Shores. Just a short walk to the city park with lake access and boat ramp! New plumbing, electrical, newer cabinets and countertops. Freshly painted inside and out, granite countertops in kitchen and bathroom, walk-in shower, nicely landscaped yard with lovely sweet smelling mature magnolias. 20 X 30 metal shop on slab with two roll up doors, additional storage building in back, partially fenced double lot. Must see to appreciate all this property has to offer!
Investor Tools
$246,000
Estimated Property Value
$82,329Estimated Mortgage Balance
$163,874Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$292,789
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,858
$214,511
2025
$43,000
$171,511
$214,511
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,858
$214,511
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$100,000
No
First
Sep 20, 2017
Oct 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$82,329
$148,671
64%
33%
$600/mo
