$329,000
NAL Estimated Property Value818 Ave S, Shallowater, TX, 79363
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher, Instant Hot Water, Microwave, Range
FlooringCarpet, Tile
Exterior
Lot Size7,150 sqft
Building Information
Year Built2008
Roof Type105
Garage Spaces2
Land Information
APNR301650
Lot Number860
SubdivisionDiamondhead Estates Ii
Land UseResidential
Legal DescriptionDIAMONDHEAD ESTATES II L 86
Census Tract010301
Assessed Land Value$45,500
Assessed Improvement Value$255,505
Assessment Year2025
About this property
Beautifully built home by Dan Wilson. This home features mature landscaping and a 10++ curb appeal. Step inside to see a classy living space, a defined dining area, and a gorgeous kitchen that includes granite countertops and room to entertain. The master suite features a spa like en suite with a soaking tub, a separate shower and a large wrap around closet. Relax while you watch the quiet sunrise on the covered back porch and a enjoy new fence and lovely landscaping. Don't miss your chance, call us today!
Investor Tools
$329,000
Estimated Property Value
$198,598Estimated Mortgage Balance
$130,402Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$537/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,803
$295,482
2025
$45,500
$255,505
$301,005
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,803
$295,482
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Commercial
$220,000
No
First
Apr 19, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,598
$130,402
39%
60%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,320/mo
+$105/mo
5.2%
