$234,943
NAL Estimated Property Value4502 Shawna Dr, Houston, TX, 77084
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Double Oven, Electric Oven, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size5,994 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN1129000000028
Lot Number28
SubdivisionBear Creek West
Land UseResidential
Legal DescriptionLT 28 BLK 3 BEAR CREEK WEST
Census Tract541603
Assessed Land Value$46,461
Assessed Improvement Value$188,482
Assessment Year2025
About this property
Wonderful opportunity to live in Bear Creak West. This 3 bedroom, 2 bath home has recently updated AC (2022), PVC pipes (2022), carpet (2022) and whole interior has been repainted (2023). This spacious home has high ceilings, wonderful kitchen with an island, ample storage and an oversized garage. Make your appointment to tour this home today.
Investor Tools
$234,943
Estimated Property Value
$198,062Estimated Mortgage Balance
$36,881Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,160
$234,943
2025
$46,461
$188,482
$234,943
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,160
$234,943
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hancock Whitney Bank
Conventional
$210,316
No
First
Mar 3, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,062
$36,881
15%
84%
$1,261/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,511/mo
+$529/mo
10.4%
