$432,654
NAL Estimated Property Value3419 W Bayou Dr, Shoreacres, TX, 77571
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size21,192 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN0580670450012
SubdivisionShoreacres
Land UseResidential
Legal DescriptionTR 12 BLK 45 SHOREACRES
Census Tract341800
Assessed Land Value$97,495
Assessed Improvement Value$335,159
Assessment Year2025
Investor Tools
$432,654
Estimated Property Value
$334,569Estimated Mortgage Balance
$98,085Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,596 /month
Positive
Cash Flow Estimate:
$865 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$399/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,623
$432,654
2025
$97,495
$335,159
$432,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,623
$432,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gulf Coast Educators Fcu
Conventional
$365,000
No
First
Dec 9, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,569
$98,085
22%
77%
$2,189/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,189/mo
+$37/mo
6.2%
