$259,841
NAL Estimated Property Value2001 Moonlight Trail, Heartland, TX, 75126
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Other
FlooringCarpet, Ceramic Tile, Other
Exterior
Exterior FeaturesDog Run
Lot Size6,534 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1432.0008.0001.00.01.00
Lot Number1
SubdivisionHeartland Tr A Ph 1a
Land UseResidential
Legal DescriptionHEARTLAND TR A PH 1A, BLOCK 8, LOT 1; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$70,000
Assessed Improvement Value$189,841
Assessment Year2025
About this property
Lovely four bedrooms home in a established neighborhood. Spacious living room opens to the dining area and kitchen. Large back yard and moor
Investor Tools
$259,841
Estimated Property Value
$149,095Estimated Mortgage Balance
$110,746Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,559 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$627/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,223
$259,841
2025
$70,000
$189,841
$259,841
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,223
$259,841
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cu Members Mortgage
Conventional
$171,000
No
First
Nov 15, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,095
$110,746
42%
57%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,251/mo
+$1,309/mo
11.8%
