Last 24 Hours
$152,590
NAL Estimated Property Value430 Marie Street, Shepherd, TX, 77371
$188,313 ARV
Off Market
3 Beds
1 Bath
1,578 Sq Ft
$39.92 / sqft
Built in 1970Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 1Exterior
Lot Size1.84 acres
Building Information
Year Built1970
Land Information
APN54872
Lot Number245,246
SubdivisionCherry Creek
Land UseResidential
Legal DescriptionCHERRY CREEK #2, LOT 245 & 246, ACRES 1.8366
Census Tract200104
Assessed Land Value$56,720
Assessed Improvement Value$95,870
Assessment Year2025
About this property
Three bedroom, one bedroom home on almost two acres in Shepherd. Great price for this home. Guest house included behind this home. Come check this one out before its gone.
Investor Tools
$152,590
Estimated Property Value
$99,987Estimated Mortgage Balance
$52,603Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$188,313
Rent-to-Value Ratio: 0.72%
Rent Estimate
$916 /month
Positive
Cash Flow Estimate:
$305 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$261/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,366
$152,590
2025
$56,720
$95,870
$152,590
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,366
$152,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Canelo Investments Llc
Purchase Money Mortgage
$113,950
No
First
Feb 17, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$99,987
$52,603
34%
66%
$684/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$684/mo
+$623/mo
10.3%
12.4%