$586,000
3902 Shadow Trace Cir, Houston, TX, 77082
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Trash Compactor, Microwave, Dishwasher
FlooringCarpet, Engineered Wood, Tile
Exterior
Lot Size10,123 sqft
Building Information
Year Built2001
Garage Spaces2
Land Information
APN1192710030022
Lot Number22
SubdivisionShadowlake
Land UseResidential
Legal DescriptionLT 22 BLK 3 SHADOWLAKE SEC 10
Census Tract451902
Assessed Land Value$69,660
Assessed Improvement Value$390,733
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$526,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,516 /month
Positive
Cash Flow Estimate:
$1,172 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$293/month
$1,330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$891
$460,393
2025
$69,660
$390,733
$460,393
No
Tax History
Year
Tax Paid
Assessed Value
2024
$891
$460,393
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$526,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,540/mo
$1,330/mo
+$1,210/mo
5.8%
