Last 24 Hours
$257,000
NAL Estimated Property Value405 Shadylawn St, Shoreacres, TX, 77571
Off Market
4 Beds
2 Bath
2,108 Sq Ft
Single Family Residence
$123.29 / sqft
Built in 1964Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesMicrowave, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile
Exterior
Lot Size9,361 sqft
Building Information
Year Built1964
Stories1
Garage Spaces2
Land Information
APN0580540190008
Lot Number8
SubdivisionShoreacres
Land UseResidential
Legal DescriptionE 72 FT OF LT 8 BLK 19 SHOREACRES
Census Tract341700
Assessed Land Value$41,933
Assessed Improvement Value$138,728
Assessment Year2025
About this property
REDUCED-Single family 4 Bedroom, 2 full baths in a well stablished, quite neighborhood. Features high ceilings, granite countertops, custom made kitchen and bathrooms cabinets, dual sinks on master bathroom and ceramic tile floors throughout. New A/C unit, doublewide driveway, 2 storage buildings in large backyard. Great location with easy access to FWY 146. one block away from the neighborhood park and only a few minutes away from Sylvan beach, Khema Boardwalk.
Investor Tools
$257,000
Estimated Property Value
$244,983Estimated Mortgage Balance
$12,017Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,559 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,281
$180,661
2025
$41,933
$138,728
$180,661
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,281
$180,661
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Unknown
$246,050
No
First
Feb 20, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,983
$12,017
4%
95%
$1,476/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,476/mo
+$750/mo
10.4%
12.4%