$237,319
NAL Estimated Property Value10411 Shell Rock Rd, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Lot Size9,596 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN0951460000028
Lot Number28
SubdivisionFairmont Park
Land UseResidential
Legal DescriptionLT 28 BLK 19 FAIRMONT PARK SEC 2
Census Tract343200
Assessed Land Value$73,250
Assessed Improvement Value$164,069
Assessment Year2025
About this property
Welcome home to this adorable 3 bedroom 2 bath adobe in Fairmont Park! Enter into foyer that overlooks the large family room with open concept. Chefs would enjoy the comfort of this country kitchen with plenty of counter space. All appliances stay. Large utility room with gas and electric hook ups. Washer and dryer stay. Split floor plan with 2 nice sized rooms with bathroom on one side and master suite on the other. Back yard with large covered patio! Owner built a 16x20 storage shed in the backyard. New roof April 2021. Won't last long in this market!
Investor Tools
$237,319
Estimated Property Value
$155,083Estimated Mortgage Balance
$82,236Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,424 /month
Positive
Cash Flow Estimate:
$475 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
$35/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,578
$237,319
2025
$73,250
$164,069
$237,319
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,578
$237,319
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Internet Mortgage Inc
Conventional
$170,800
No
First
Jul 22, 2021
Aug 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,083
$82,917
34%
65%
$1,025/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,060/mo
+$662/mo
8.7%
