$136,000
NAL Estimated Property Value7702 Shadow Hill Lane, Houston, TX, 77072
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Range, Free-Standing Range, Dishwasher
FlooringCarpet, Laminate
Building Information
Year Built1977
Stories1
Garage Spaces1
Land Information
APN1146060040001
Lot Number1
SubdivisionCourtyard Homes Ph 3
Land UseResidential
Legal DescriptionLT 1 BLK 4 COURTYARD HOMES PH 3
Census Tract452802
Assessed Land Value$30,000
Assessed Improvement Value$93,204
Assessment Year2025
About this property
GREAT INVESTMENT OPPORTUNITY for Positive CASH Flow! Or for STARTER HOME w/Additional Sweat Equity! Cozy 2 Bedroom 1 Bath w/Fresh Paint & New Laminate Flooring & Carpet. Fully Fenced Front and Back for Added Security. Per Seller: Roof 3 Yrs Old & AC 4 Yrs Old. Per Seller: NEVER FLOODED. Convenient to Shopping & Beltway 8 for Easy Commute.
Investor Tools
$136,000
Estimated Property Value
$135,261Estimated Mortgage Balance
$739Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$899 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$201/month
$69/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,728
$123,204
2025
$30,000
$93,204
$123,204
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,728
$123,204
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Purchase Money Mortgage
$142,405
No
First
Aug 18, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,261
$739
0%
99%
$854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,095/mo
$923/mo
+$172/mo
9.7%
