$270,065
NAL Estimated Property Value650 Shady Dale Dr, Stafford, TX, 77477
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Gas Range, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size4,613 sqft
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces2
Land Information
APN5880-00-003-0230-907
Lot Number19,22
SubdivisionQuailridge
Land UseResidential
Legal DescriptionQUAILRIDGE, BLOCK 3, LOT 19-C, R/P, (OLD S 10' LOT 22 & ALL LOT 23)
Census Tract671402
Assessed Land Value$36,400
Assessed Improvement Value$233,665
Assessment Year2025
Investor Tools
$270,065
Estimated Property Value
$222,216Estimated Mortgage Balance
$47,849Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,568
$270,065
2025
$36,400
$233,665
$270,065
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,568
$270,065
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$227,950
No
First
Dec 27, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,216
$47,849
17%
82%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,817/mo
+$853/mo
11.9%
