$13,860
NAL Estimated Property Value1702 Pine Street, Hearne, TX, 77859
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Water Heater, ENERGY STAR Qualified Appliances, Electric Water Heater
FlooringVinyl
Exterior
Lot Size8,625 sqft
Land Information
APN086900-002185
Lot Number9
Land UseVacant Urban
Legal DescriptionLT 9 BL D ROSE MARIE HEARNE 1585/82 0.198 ACRES
Census Tract960501
Assessed Land Value$13,860
Assessment Year2025
About this property
NEW CONSTRUCTION WITH AMAZING FLOOR PLAN! R Plus G Construction is pleased to offer beautiful new construction homes situated in lovely Hearne, Texas. Spacious 3 bedroom, 2 full baths, open room concept, large extra bedrooms, storage space, indoor utility and versatile functionality makes these floor plans shine. Premier lender offering lots of options for everyone. Make an appointment to speak with the agent, or lender today! Builder is working with local Lender and have some pretty awesome programs to talk about, call for details.
Investor Tools
$13,860
Estimated Property Value
$197,555Estimated Mortgage Balance
$13,860Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$6/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$13,860
2025
$13,860
N/A
$13,860
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$13,860
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New Fed Mortgage Corp
Conventional
$200,790
No
First
Jun 30, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,555
N/A
0%
1425%
$1,204/mo
