$325,050
NAL Estimated Property Value160 Green Rd, Shepherd, TX, 77371
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range
FlooringTile
Exterior
Lot Size2 acres
Building Information
Year Built2002
Garage Spaces2
Land Information
APN92424
SubdivisionJose Dolores Martinez
Land UseResidential
Legal DescriptionA034 JOSE DOLORES MARTINEZ, TRACT 66.1, ACRES 2.0
Census Tract200103
Assessed Land Value$52,000
Assessed Improvement Value$273,050
Assessment Year2025
About this property
Check out this gorgeous country home. Live in the serenity of peace and quite or make this your weekend getaway from the City Hustle & Bustle. This home has 3 bedrooms with a huge jack and jill bathroom on the main floor. Spacious loft 3rd bedroom upstairs. This home has been completely updated and has 2 closed in porch areas that are spacious enough for get togethers or use the back one for storing those holiday decorations.
Investor Tools
$325,050
Estimated Property Value
$169,450Estimated Mortgage Balance
$155,600Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$373/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,857
$325,050
2025
$52,000
$273,050
$325,050
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,857
$325,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Fha
$186,623
Yes
First
Jul 24, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,450
$155,600
47%
52%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,119/mo
+$603/mo
6.4%
