$639,000
NAL Estimated Property Value2004 Harvest Dr, Nolanville, TX, 76559
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Refrigerator, Water Heater
FlooringCarpet, Concrete, Tile
Exterior
Exterior FeaturesNone
Lot Size13,517 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces3
Land Information
APN444839
Lot Number21
SubdivisionBella Charca Addition Phase Iii
Land UseResidential
Legal DescriptionBELLA CHARCA ADDITION PHASE III, BLOCK 012, LOT 0021
Census Tract021802
Assessed Land Value$85,000
Assessed Improvement Value$495,901
Assessment Year2025
About this property
Beautiful 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 attic, and trey/vaulted ceilings in all bedrooms. This home boasts large rooms including 5 bedrooms (one would be a perfect game room). Builder to provide title policy and $3K toward buyer's closing costs. Stunning!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$639,000
Estimated Property Value
$329,589Estimated Mortgage Balance
$310,730Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,834 /month
Positive
Cash Flow Estimate:
$1,278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,246/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,760
$580,901
2025
$85,000
$495,901
$580,901
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,760
$580,901
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$368,000
No
First
Oct 13, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,589
$286,411
46%
52%
$2,207/mo
