$636,000
NAL Estimated Property Value2000 Harvest Dr, Nolanville, TX, 76559
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Refrigerator
FlooringCarpet, Concrete, Tile
Exterior
Exterior FeaturesNone
Lot Size13,822 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APN444840
Lot Number22
SubdivisionBella Charca Addition Phase Iii
Land UseResidential
Legal DescriptionBELLA CHARCA ADDITION PHASE III, BLOCK 012, LOT 0022
Census Tract021802
Assessed Land Value$85,000
Assessed Improvement Value$525,758
Assessment Year2025
About this property
Stunning new construction home featuring granite counters, stainless steel appliances including a refrigerator, a gas range, stained concrete floors, 6ft x 8 ft steel front doors, fully irrigated and sodded yard, gas fireplace, foam insulated exterior walls & attic, and trey/vaulted ceilings in all bedrooms. This home boasts large rooms including 4 bedrooms, an office, a game room as well as walk in attic storage. Builder to provide title policy and $3K toward buyer's closing costs.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$636,000
Estimated Property Value
$601,965Estimated Mortgage Balance
$35,921Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,816 /month
Positive
Cash Flow Estimate:
$1,272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,008/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$610,758
2025
$85,000
$525,758
$610,758
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$610,758
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$617,500
No
First
Oct 31, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$601,965
$10,035
1%
95%
$3,703/mo
