$234,343
NAL Estimated Property Value8815 Shadow Crest St, Houston, TX, 77074
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Free-Standing Range, Dishwasher, Oven
FlooringVinyl
Exterior
Lot Size8,098 sqft
Building Information
Year Built1958
Stories1
Garage Spaces2
Land Information
APN0872500000008
Lot Number8
SubdivisionBraeburn Glen
Land UseResidential
Legal DescriptionLT 8 BLK 14 BRAEBURN GLEN SEC 1
Census Tract422900
Assessed Land Value$76,255
Assessed Improvement Value$158,088
Assessment Year2025
About this property
Stunning Spacious home with many upgrades, Gorgeous Kitchen, Home Features recessed lighting in living room area.
Investor Tools
$234,343
Estimated Property Value
$215,400Estimated Mortgage Balance
$18,943Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
$51/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,053
$234,343
2025
$76,255
$158,088
$234,343
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,053
$234,343
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$222,712
No
First
Jul 26, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,400
$23,600
9%
92%
$1,336/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,387/mo
+$335/mo
8.8%
