$487,285
NAL Estimated Property Value817 Ave S, Shallowater, TX, 79363
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave
FlooringTile
Exterior
Lot Size9,000 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNR338512
Lot Number390
SubdivisionDiamondhead Estates Iv
Land UseResidential
Legal DescriptionDIAMONDHEAD ESTATES IV L 39
Census Tract010301
Assessed Land Value$45,500
Assessed Improvement Value$441,785
Assessment Year2025
About this property
Charming home with an open concept located in the highly sought after Shallowater ISD! This 3/2/2 has a great floor plan, high ceilings and good storage spaces. This home features a great backyard with a storage shed and landscaping. Make an appointment to see this home today!
Investor Tools
$487,285
Estimated Property Value
$736,179Estimated Mortgage Balance
$487,285Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,924 /month
Positive
Cash Flow Estimate:
$975 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,035/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,982
$487,285
2025
$45,500
$441,785
$487,285
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,982
$487,285
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank & Trust
Building Or Construction Loan
$389,250
No
First
Jun 16, 2022
Jun 2023
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$736,179
N/A
0%
151%
$4,763/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$4,763/mo
$-3,338/mo
3.5%
