$351,000
NAL Estimated Property Value14435 Heartside Pl, Farmers Branch, TX, 75234
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Refrigerator
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN24168500140060000
SubdivisionTerrace Club Park
Land UseResidential
Legal DescriptionTERRACE CLUB PARK 2 BLK 14 LOT 6 INT201900038226 DD02132019 CO-DC 1685001400600 2CF16850014
Census Tract013728
Assessment Year2025
About this property
This rental is conveniently located near schools and highways, making it an ideal choice for families and commuters. The home has new countertops and a spacious shed in the backyard, perfect for all storage needs. With it's unbeatable price, this property is a must see!
Investor Tools
$351,000
Estimated Property Value
$162,424Estimated Mortgage Balance
$188,576Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,106 /month
Positive
Cash Flow Estimate:
$702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$647/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,008
$291,610
2025
N/A
N/A
$291,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,008
$291,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Benchmark Bank
Unknown
$190,000
No
First
Feb 13, 2019
Feb 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,424
$188,576
53%
46%
$1,140/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,140/mo
+$850/mo
6.8%
