Last 24 Hours
$686,000
NAL Estimated Property Value1025 S Shepherd Dr Unit 306, Houston, TX, 77019
Off Market
2 Beds
2 Bath
2,433 Sq Ft
Apartment
$1.44 / sqft
Built in 1998Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Heating Central
CoolingAppliancesElectric Oven, Oven, Microwave, Electric Cooktop, Dryer, Refrigerator, Washer, Dishwasher
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1998
Land Information
APN1195850000028
SubdivisionGotham Condo 2nd Amend
Land UseResidential
Legal DescriptionUNIT 306 .02325 INT COMMON LAND & ELE GOTHAM CONDO 2ND AMEND
Census Tract410300
Assessed Land Value$114,659
Assessed Improvement Value$488,807
Assessment Year2025
About this property
Very spacious 2-bedroom loft with large window offering a gorgeous view of Downtown. Open Kitchen/Dining, wood all throughout, 2 full baths and granite counter-tops: refrigerator, washer and dryer are included. Gotham Lofts are located nearby River Oaks Shopping Center, walking distance to restaurants and shopping.
Investor Tools
$686,000
Estimated Property Value
$0Estimated Mortgage Balance
$686,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,116 /month
Positive
Cash Flow Estimate:
$1,372 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,277/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,899
$603,466
2025
$114,659
$488,807
$603,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,899
$603,466
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$668,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,640/mo
N/A
+$1,640/mo
2.9%
12.4%