$336,000
NAL Estimated Property Value1005 S Shepherd Drive 214, Houston, TX, 77019
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built2000
Land Information
APN1207800000014
SubdivisionRenoir Condominium
Land UseResidential
Legal DescriptionUNIT 214 .012195 INT COMMON LAND & ELE RENOIR CONDO
Census Tract410300
Assessed Land Value$62,360
Assessed Improvement Value$265,853
Assessment Year2025
About this property
This luxury mid-rise condo is located in the iconic River Oaks area with walking distance to parks, shops, restaurants, and many more great places to visit. Condo consists of an open concept kitchen, electric fireplace, and great city views from living room and bedroom. All appliances will be staying, unit comes with 2 parking spaces and storage unit approximately 6X9, plus a bonus private outdoor balcony located down the hallway assigned to this unit alone.
Investor Tools
$336,000
Estimated Property Value
$247,481Estimated Mortgage Balance
$88,519Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,016 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$512/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,462
$328,213
2025
$62,360
$265,853
$328,213
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,462
$328,213
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
M & T Bank
Conventional
$265,109
No
First
Oct 24, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,481
$88,519
26%
74%
$1,590/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
$2,340/mo
$-700/mo
5.9%
