$222,500
2004 Samantha Ln, Heartland, TX, 75126
$237,536 ARV
Under Contract
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,443 sqft
Building Information
Year Built2010
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1446.0024.0020.00.01.00
Lot Number20
SubdivisionHeartland Tr A Ph 3a
Land UseResidential
Legal DescriptionHEARTLAND TR A PH 3A, BLOCK 24, LOT 20; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$70,000
Assessed Improvement Value$214,627
Assessment Year2025
About this property
4-bedroom, 2-bath single-story home in the desirable Heartland community! Featuring an open-concept layout, the home offers a spacious living area with vaulted ceilings, a cozy fireplace, and abundant natural light. The kitchen includes a large island, breakfast bar, and ample cabinetry. The split-bedroom floor plan provides privacy, with a spacious primary suite and three additional bedrooms for family, guests, or a home office.
Investor Tools
$281,919Estimated Mortgage Balance
$4,727Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$237,536
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,708 /month
Positive
Cash Flow Estimate:
$569 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$737/month
$233/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,421
$284,627
2025
$70,000
$214,627
$284,627
No
Tax History
Year
Tax Paid
Assessed Value
2023
$7,421
$284,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$302,000
Yes
First
Oct 27, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,919
$2,708
0%
99%
$1,811/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,044/mo
+$516/mo
10.8%
