$212,000
NAL Estimated Property Value1510 Elmore Loop, Shepherd, TX, 77371
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Dishwasher
FlooringVinyl
Exterior
Lot Size1 acre
Building Information
Year Built2008
Land Information
APN101680
SubdivisionJose Dolores Martinez
Land UseResidential
Legal DescriptionA034 JOSE DOLORES MARTINEZ, TRACT 104.3, ACRES 1.0
Census Tract200103
Assessed Land Value$30,000
Assessed Improvement Value$162,280
Assessment Year2025
About this property
Looking for that peaceful country home? Recently remodeled adding in grays and whites to the interior has really made this farmhouse style home stand out. Morning coffee with view from the front porch is the way to start your day. Plenty of shade trees on this property with an open front and backyard. Small shed/workshop located in the backyard can be used for storage as well. Plenty of space for a garden to enhance that country living.
Investor Tools
$212,000
Estimated Property Value
$210,039Estimated Mortgage Balance
$1,961Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,991
$192,280
2025
$30,000
$162,280
$192,280
No
Tax History
Year
Tax Paid
Assessed Value
2022
$2,991
$192,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$225,000
Yes
First
Oct 6, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$210,039
$10,961
4%
99%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,349/mo
+$373/mo
9.7%
