Last 24 Hours
$176,652
NAL Estimated Property Value13850 Shaw Rd, Rogers, TX, 76569
Off Market
4 Beds
2 Bath
1,456 Sq Ft
$107.14 / sqft
Built in 2018Highlights
Interior
Bedrooms 4
Bathrooms Half 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesExhaust Fan, Electric Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesExterior Steps
Lot Size2.03 acres
Building Information
Year Built2018
Stories1
Roof Type105
Land Information
APN114749
SubdivisionJ N Arocha
Land UseResidential
Legal DescriptionA0001BC J N AROCHA, 43-6-2, (AKA PT BLK 7, 8, A B ATER 2ND), ACRES 2.033, SN1 BL2003656TXA; LABEL# NTA1858819, TITLE # 007567
Census Tract023402
Assessed Land Value$123,934
Assessed Improvement Value$52,718
Assessment Year2025
About this property
HUD owned property. Case #513-231990. HUD properties are sold "As-Is". Broker must be registered with HUD to sell property. No repairs or alterations until after closing & funding. Escape to the country with this charming manufactured home on 2.03 acres. Enjoy the open lot, complete with an electric-powered storage shed and a wheelchair-accessible ramp leading to a spacious covered front porch—perfect for relaxing. Inside, the open floor plan features an island style kitchen, a primary suite with a walk-in closet and full bath, and plenty of room to make it your own.
Investor Tools
$176,652
Estimated Property Value
$145,591Estimated Mortgage Balance
$176,652Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,060 /month
Positive
Cash Flow Estimate:
$353 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$212/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,661
$176,652
2025
$123,934
$52,718
$176,652
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,661
$176,652
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$148,200
No
First
Mar 14, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,591
$31,061
17%
82%
$889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$889/mo
+$471/mo
9.2%
12.4%