$179,900
1902 Shadow Rock Dr, Houston, TX, 77339
$233,870 ARV
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,054 sqft
Building Information
Year Built1975
Stories1
Garage Spaces2
Land Information
APN1067740000007
Lot Number7
SubdivisionWoodland Hills Vlg
Land UseResidential
Legal DescriptionLT 7 BLK 25 WOODLAND HILLS VLG SEC 1 R/P
Census Tract251200
Assessed Land Value$64,330
Assessed Improvement Value$199,610
Assessment Year2025
About this property
This 3-bedroom, 2-bath single-story home in the Woodland Hills Village neighborhood is full of potential. It features a cozy fireplace and vaulted ceiling in the family room, ample closet space in the primary suite, a detached 2-car garage, a spacious fenced backyard, and a long driveway with plenty of parking. Conveniently located near schools, shopping, and amenities, and just minutes from Bush IAH Airport. Sold as is.
Investor Tools
$257,748Estimated Mortgage Balance
$7,829Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$233,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
$286/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,966
$263,940
2025
$64,330
$199,610
$263,940
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,966
$263,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Community Capital Llc
Va
$265,230
Yes
First
Nov 14, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,748
$6,192
2%
98%
$1,591/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$1,877/mo
+$193/mo
9.4%
