$281,161
NAL Estimated Property Value1609 Pima Trl, Harker Heights, TX, 76548
$344,387 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher
FlooringCarpet, Laminate
Exterior
Lot Size14,222 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN383923
Lot Number20
SubdivisionBrooke Addition Phase Two
Land UseResidential
Legal DescriptionBROOKE ADDITION PHASE TWO, BLOCK 001, LOT 0020
Census Tract021907
Assessed Land Value$50,000
Assessed Improvement Value$231,161
Assessment Year2025
About this property
1 Owner, Move In ready, immaculate duplex. Estimated 1150 Sq ft on each side. Massive privacy fenced back yards. Tenant occupied 24 hr notice for appointments Subtype = Attached 1/2 Duplex
Investor Tools
$281,161
Estimated Property Value
$110,312Estimated Mortgage Balance
$171,064Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$344,386
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,687 /month
Positive
Cash Flow Estimate:
$562 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,418
$281,161
2025
$50,000
$231,161
$281,161
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,418
$281,161
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos National Bank
Conventional
$122,200
No
First
Mar 16, 2021
Apr 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,312
$170,849
60%
39%
$733/mo
