Last 24 Hours
$172,000
NAL Estimated Property Value1220 Virginia St, Shepherd, TX, 77371
Off Market
2 Beds
1 Bath
840 Sq Ft
Single Family Residence
$65.48 / sqft
Built in 1990Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 1Exterior
Lot Size1.45 acres
Building Information
Year Built1990
Land Information
APN54985
Lot Number380
SubdivisionCherry Creek
Land UseResidential
Legal DescriptionCHERRY CREEK #2, LOT 380, ACRES 1.45
Census Tract200104
Assessed Land Value$45,530
Assessed Improvement Value$61,110
Assessment Year2025
About this property
Cabin style home in Cherry Creek Subd in Shepherd. 1.45 unrestricted acres of country living just minutes from Hwy 59.
Investor Tools
$172,000
Estimated Property Value
$46,593Estimated Mortgage Balance
$125,407Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,032 /month
Positive
Cash Flow Estimate:
$344 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$101/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$349
$106,640
2025
$45,530
$61,110
$106,640
No
Tax History
Year
Tax Paid
Assessed Value
2025
$349
$106,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Fidelity Fcu
Unknown
$50,000
No
First
Sep 29, 2022
Oct 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$46,593
$128,407
73%
27%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$300/mo
+$1,007/mo
9.1%
12.4%