$290,000
NAL Estimated Property Value7714 Shangrila Ln, Houston, TX, 77095
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Lot Size7,749 sqft
Building Information
Year Built1988
Garage Spaces2
Land Information
APN1165340020060
Lot Number60
SubdivisionCopperfield Southcreek Village
Land UseResidential
Legal DescriptionLT 60 BLK 2 COPPERFIELD SOUTHCREEK VILLAGE SEC 3
Census Tract541205
Assessed Land Value$71,451
Assessed Improvement Value$189,396
Assessment Year2025
About this property
SPECTACULARY UPDATED ONE STORY WITH NO BACK NEIGHBORS--BACK GATE OPENS TO HORSEPEN CREEK TRIBUTARYWITH ACCESS TO OVER 5 MILES OF PAVED PATHS. NEW QUARTZ COUNTERTOPS IN KITCHEN & BATH, NEW TILE KITCHEN BACKSPLASH, NEW DISHWASHER AND OVEN/RANGE, LAMINATE THROUGHOUT EXCEPT NEW PRIMARY BEDROOM CARPET, NEW FENCE, NEW ROOF 2020, AC-3 YEARS. HIGH CEILINGS WITH CROWN MOLDING, GAS LOG FIREPLACE, AND BUILT-IN BOOKSHELVES IN FAMILY ROOM, JACUZZI TUB, CUSTOM MURAL IN SECONDARY BEDROOM. ENTERTAINING WILL BE A BREEZE IN THIS CHARMING HOME!!
Investor Tools
$290,000
Estimated Property Value
$253,014Estimated Mortgage Balance
$36,986Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
$675/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,040
$260,847
2025
$71,451
$189,396
$260,847
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,040
$260,847
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Summit Funding Inc
Va
$275,000
Yes
First
Feb 16, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,014
$39,986
13%
87%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,324/mo
$-284/mo
8.4%
