$89,000
NAL Estimated Property Value109 Shawnee St, Henderson, TX, 75654
$106,554 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater
Exterior
Lot Size5,998 sqft
Building Information
Year Built1975
Garage Spaces1
Land Information
APN13185
Lot Number12,13
Land UseResidential
Legal DescriptionLTS 12-13 BLK 3/842 MADDOX ADD
Census Tract950900
Assessed Land Value$3,000
Assessed Improvement Value$42,890
Assessment Year2024
About this property
Great Investment Property! Charming 2-bedroom, 1-bath home conveniently located near shopping and everyday essentials. This property features a nice-sized fenced yard, perfect for pets, outdoor gatherings, or added privacy. Located within Henderson ISD, making it an attractive option for families and renters alike. Don’t miss out on this opportunity — call today to schedule your showing!
Investor Tools
$89,000
Estimated Property Value
$54,941Estimated Mortgage Balance
$34,059Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$106,553
Rent-to-Value Ratio: 0.72%
Rent Estimate
$534 /month
Positive
Cash Flow Estimate:
$178 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$97/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$721
$45,890
2024
$3,000
$42,890
$45,890
No
Tax History
Year
Tax Paid
Assessed Value
2022
$721
$45,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens National Bank
Conventional
$26,100
No
First
Oct 19, 2016
Nov 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$54,941
$34,059
38%
62%
$333/mo
