$251,000
NAL Estimated Property Value9839 Shell Rock Road, La Porte, TX, 77571
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size6,769 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN1143260340034
Lot Number34
SubdivisionFairmont Park West
Land UseResidential
Legal DescriptionLT 34 BLK 34 FAIRMONT PARK WEST SEC 4
Census Tract343100
Assessed Land Value$69,480
Assessed Improvement Value$150,492
Assessment Year2025
About this property
Single story brick recently remodeled . Tile floors, complete kitchen with refrigerator. Den with a corner fireplace. Large fenced yard. A must see. This property will not last long.
Investor Tools
$251,000
Estimated Property Value
$218,978Estimated Mortgage Balance
$32,022Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$215/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,323
$219,972
2025
$69,480
$150,492
$219,972
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,323
$219,972
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$231,725
Yes
First
May 25, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,978
$32,022
12%
87%
$1,390/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,540/mo
+$182/mo
8.2%
