$77,829
NAL Estimated Property Value1703 Pine Street, Hearne, TX, 77859
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Water Heater, Electric Water Heater
FlooringVinyl
Exterior
Lot Size9,932 sqft
Building Information
Year Built2024
Land Information
APN086900-002142
Lot Number42
Land UseResidential Single Family
Legal DescriptionLT 42 BL C ROSE MARIE HEARNE 1601/624 0.228 ACRES
Census Tract960501
Assessed Land Value$15,960
Assessed Improvement Value$61,869
Assessment Year2025
About this property
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
$77,829
Estimated Property Value
$179,272Estimated Mortgage Balance
$77,829Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,131 /month
Positive
Cash Flow Estimate:
$377 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$32/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$77,829
2025
$15,960
$61,869
$77,829
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$77,829
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$182,208
Yes
First
Jun 12, 2025
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,272
N/A
0%
230%
$1,093/mo
