$338,120
NAL Estimated Property Value100 Richey Rd, Shepherd, TX, 77371
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size3.44 acres
Building Information
Year Built1981
Garage Spaces2
Land Information
APN46678
SubdivisionWilliam Hardin
Land UseResidential
Legal DescriptionA145 WILLIAM HARDIN, TRACT 58, ACRES 3.441
Census Tract200104
Assessed Land Value$82,860
Assessed Improvement Value$255,260
Assessment Year2025
About this property
Unrestricted large property that's fully fenced and ready for a new owner! No Flood History, this home sits on top of a hill. Make this place exactly what you want it to be. Two car detached garage with work space and additional two car carport. All brick façade and metal roof. Several acres to entertain and stretch your legs. Conveniently located near Shepherd elementary. No HOA or maintenance fees and low taxes! Contact today and make this place your own!
Investor Tools
$338,120
Estimated Property Value
$251,179Estimated Mortgage Balance
$86,941Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,029 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,263
$338,120
2025
$82,860
$255,260
$338,120
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,263
$338,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Va
$274,540
Yes
First
Nov 3, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,179
$86,941
25%
74%
$1,647/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,647/mo
+$75/mo
6.1%
