$150,740
NAL Estimated Property Value180 Ellis Lovett Road, Shepherd, TX, 77371
$167,595 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Microwave, Electric Range, Free-Standing Range, Dishwasher
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesSide Yard
Lot Size33,977 sqft
Building Information
Year Built1980
Land Information
APN420138
SubdivisionChristian Smith
Land UseResidential
Legal DescriptionA050 CHRISTIAN SMITH, TRACT 194.1, ACRES .78
Census Tract200103
Assessed Land Value$24,770
Assessed Improvement Value$125,970
Assessment Year2025
About this property
Located in Shepherd Texas, this 3 bedroom 1 bath home is a rare find. Just minutes from hwy 59 and schools, this cozy property boasts no restrictions or HOA. With ample yard space for a shop, gardens, and family gatherings, this home is perfect for those seeking a peaceful retreat. Upgrades include a new water well installed in 2025 and AC/Heating system in 2024. Move-in ready and well-maintained, this opportunity won't last long. Don't miss out on owning this charming home!
Investor Tools
$150,740
Estimated Property Value
$141,793Estimated Mortgage Balance
$8,947Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$167,594
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,109 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$130/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$803
$150,740
2025
$24,770
$125,970
$150,740
No
Tax History
Year
Tax Paid
Assessed Value
2025
$803
$150,740
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Education First Fcu
Unknown
$145,000
No
First
Feb 21, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,793
$8,947
5%
94%
$870/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$870/mo
+$852/mo
13.7%
