$131,000
NAL Estimated Property Value81 Dogwood St, Shepherd, TX, 77371
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Dishwasher, Dryer
FlooringLaminate, Tile
Exterior
Lot Size10,001 sqft
Building Information
Year Built1965
Land Information
APN78211
Lot Number45,46
SubdivisionShepherd School Addition
Land UseResidential
Legal DescriptionSHEPHERD SCHOOL ADDITION, LOT 45 & 46, ACRES .2296
Census Tract200104
Assessed Land Value$10,000
Assessed Improvement Value$105,940
Assessment Year2025
About this property
Charming 3-bedroom, 1.5-bath home situated on a spacious lot just under 10,000 sq. ft.. Conveniently located near Highway 59 for an easy commute—only 50 miles north of Houston and just 20 minutes from Livingston. Shepherd Middle School is close by, adding to the appeal. The property features a fully fenced yard, perfect for pets or outdoor activities, and includes a storage shed for all your tools and equipment. This home offers both comfort and convenience in a peaceful small-town setting.
Investor Tools
$131,000
Estimated Property Value
$118,601Estimated Mortgage Balance
$12,399Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$112/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$690
$115,940
2025
$10,000
$105,940
$115,940
No
Tax History
Year
Tax Paid
Assessed Value
2025
$690
$115,940
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Veleo Investments Llc
Stand Alone First / Home Equity First Lien
$120,000
No
First
Sep 12, 2025
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,601
$19,399
14%
91%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$720/mo
+$587/mo
12.0%
