Last 24 Hours
$336,198
NAL Estimated Property Value3540 Bayou Forest Dr, Shoreacres, TX, 77571
Off Market
4 Beds
2 Bath
1,875 Sq Ft
$173.28 / sqft
Built in 2005Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDisposal, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size10,149 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN1259590010005
Lot Number23
SubdivisionBayou Oaks
Land UseResidential
Legal DescriptionLT 23 BLK 1 BAYOU OAKS SEC 2
Census Tract341800
Assessed Land Value$89,191
Assessed Improvement Value$247,007
Assessment Year2025
About this property
Beautiful 4 bedroom 2 bath home in Shoreacres. Open floor plan. Island kitchen. Split plan. Large primary room with HUGE closet. Roof was put on in 2020. Good sized porch that overlooks the water. No HOA. This one won't last long!
Investor Tools
$336,198
Estimated Property Value
$291,027Estimated Mortgage Balance
$45,171Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,017 /month
Positive
Cash Flow Estimate:
$672 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,060
$336,198
2025
$89,191
$247,007
$336,198
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,060
$336,198
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$315,153
No
First
Apr 21, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,027
$45,171
13%
87%
$1,890/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,890/mo
+$336/mo
7.9%
12.4%