$104,000
NAL Estimated Property Value1220 Shadowdale Dr Apt 12, Houston, TX, 77043
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1956
Stories2
Land Information
APN1134720000004
SubdivisionShadowdale Condo
Land UseResidential
Legal DescriptionUNIT 12 BLDG E .016264 INT COMMON LAND & ELE SHADOWDALE CONDO
Census Tract522401
Assessed Land Value$17,291
Assessed Improvement Value$73,716
Assessment Year2025
Investor Tools
$104,000
Estimated Property Value
$10,304Estimated Mortgage Balance
$93,696Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$81/month
$415/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$453
$91,007
2025
$17,291
$73,716
$91,007
No
Tax History
Year
Tax Paid
Assessed Value
2024
$453
$91,007
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
B P Macken
Unknown
$22,000
No
First
Apr 7, 2006
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$10,304
$118,696
92%
10%
$132/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,340/mo
$547/mo
+$793/mo
15.5%
