$332,000
NAL Estimated Property Value831 Ave S, Shallowater, TX, 79363
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Dishwasher, Microwave, Range, Water Softener, Water Softener Owned
FlooringCarpet, Hardwood
Exterior
Lot Size7,150 sqft
Building Information
Year Built2013
Garage Spaces2
Land Information
APNR301587
Lot Number220
SubdivisionDiamondhead Estates Ii
Land UseResidential
Legal DescriptionDIAMONDHEAD ESTATES II L 22
Census Tract010301
Assessed Land Value$45,500
Assessed Improvement Value$218,639
Assessment Year2025
About this property
Charming one owner home right in the highly sought after community of Shallowater! This home offers high-end finishes: granite counter tops through-out, beautiful floors, gas stone fireplace, crown molding, built in's and more! You'll find an isolated master suite with a relaxing tub, a separate shower and extra closet storage space. Relax and enjoy the West Texas Sunset on the porch of this great home! Schedule a showing today to see it!
Investor Tools
$332,000
Estimated Property Value
$196,276Estimated Mortgage Balance
$135,724Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$650/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,141
$264,139
2025
$45,500
$218,639
$264,139
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,141
$264,139
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$220,924
No
First
Aug 14, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,276
$135,724
40%
59%
$1,325/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,425/mo
$1,325/mo
+$100/mo
5.2%
