1view

Owner Contacts

$427,000

NAL Estimated Property Value

1054 W Donovan St, Houston, TX, 77091

Off Market

3 Beds

3 Bath

2,155 Sq Ft

$220.42 / sqft

Built in 1965

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Oven, Gas Cooktop, Dishwasher

FlooringLaminate, Tile

Exterior

Private Pool

Exterior FeaturesOutdoor Kitchen

Lot Size8,398 sqft

Building Information

Year Built1965

Stories1

Garage Spaces2

Land Information

APN0975350000166

Lot Number166

SubdivisionShepherd Park Terrace

Land UseResidential

Legal DescriptionLT 166 BLK 6 SHEPHERD PARK TERRACE SEC 1

Census Tract530800

Assessed Land Value$126,000

Assessed Improvement Value$242,968

Assessment Year2025

About this property

Updated 3/2/2 One-Story Home with a Fully Screened Inground Pool/Spa + Covered Summer Kitchen in Shepherd Park Terrace!! Recent Upgrades include, Roof, Solar Panels, Working Storm Shutters, Generac home generator, Auto Driveway Gate, PEX Plumbing lines, etc. Flexible floor plan offers custom storage solutions, neutral paint & wonderful natural light. Both formals offer the perfect setting for entertaining friends & family. A spacious family room features a romantic fireplace, custom built-ins, ceiling beams, recessed lights & ample space to gather. The breakfast area opens to a classic kitchen w/plenty of countertop space & cabinetry, double ovens, a gas cooktop + a large pantry. Owner’s suite offers a large walk-in closet & an ensuite w/dual sinks & a walk-in shower. Guest bedrooms are roomy w/large closets & access to a full bath. Step outside into a FULLY SCREENED LANAI w/a covered summer kitchen, fire pit, patio seating, a sparking inground Pool/raised Spa + FULL Outdoor Bathroom!

Investor Tools

$427,000

Estimated Property Value

$372,739Estimated Mortgage Balance

$54,261Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,850 /month

Positive

Cash Flow Estimate:

$950 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$297/month

$50/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,435

$368,968

2025

$126,000

$242,968

$368,968

Tax History

Year

Tax Paid

Assessed Value

2024

$1,435

$368,968

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

The Gibraltar Group Mortgage Llc

Conventional

$380,000

First

Apr 28, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$372,739

$91,261

19%

87%

$2,279/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,722/mo

$2,329/mo

$-607/mo

4.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area