$262,000
NAL Estimated Property Value30 W Main Dr, Shepherd, TX, 77371
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesMicrowave
Exterior
Lot Size4.03 acres
Building Information
Year Built1957
Land Information
APN73448
Lot Number1-8
SubdivisionLake Water Wheel Estates
Land UseResidential
Legal DescriptionLAKE WATER WHEEL ESTATES #1, LOT 1-8 & RESERVE, ACRES 4.0334
Census Tract200103
Assessed Land Value$61,500
Assessed Improvement Value$189,990
Assessment Year2025
About this property
4+acres with well and septic system, located on a beautiful corner lot with lots very old and impressive oak trees! Beautiful view of lake right across the street. Not a better location in the subdivision!! Home needs to be completely redone. Had an addition that is basically a tear down ! Investor special! AS IS WHERE IS! Excellent price for improved acreage on lake front. Build your dream home away from it all!Won't last! Has separate work shop area. Fully fenced. Never flooded! High and dry! Value is in location , location, location!! Won't last long!
Investor Tools
$262,000
Estimated Property Value
$276,689Estimated Mortgage Balance
$262,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$297/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,249
$251,490
2025
$61,500
$189,990
$251,490
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,249
$251,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Va
$278,300
Yes
First
Jan 8, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,689
N/A
0%
106%
$1,669/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,994/mo
$-272/mo
7.9%
