$277,000
NAL Estimated Property Value3905 Shelby Cir, Houston, TX, 77051
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Washer/Dryer
FlooringLaminate, Tile
Exterior
Lot Size2,500 sqft
Building Information
Year Built2021
Land Information
APN1415040010001
Lot Number1
Land UseResidential
Legal DescriptionLT 1 BLK 1 ARA ESTATE
Census Tract331100
Assessed Land Value$52,500
Assessed Improvement Value$204,156
Assessment Year2025
About this property
Location. Location. Location. You'll never have to worry between convenience and comfort with this beautiful brand new 2- story townhome located within minutes from Downtown Houston, Medical Center South, NRG, university area, Houston Zoo, and Hermann Park. This home is an open concept with 3 - bedrooms, 2.5- bathrooms home. This home features high ceiling walls, a stunning island kitchen complete with granite countertops. Great price for this amazing home.
Investor Tools
$277,000
Estimated Property Value
$240,967Estimated Mortgage Balance
$36,033Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,028
$256,656
2025
$52,500
$204,156
$256,656
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,028
$256,656
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$262,394
Yes
First
Jan 13, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,967
$32,033
11%
87%
$1,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,574/mo
+$148/mo
7.5%
