Last 24 Hours
$354,000
NAL Estimated Property Value2010 Verna Lee Blvd, Harker Heights, TX, 76548
$384,438 ARV
Off Market
4 Beds
2 Bath
2,672 Sq Ft
$130.24 / sqft
Built in 1969Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Heating Central
CoolingExterior
Lot Size4.69 acres
Building Information
Year Built1969
Stories2
Roof Type105
Land Information
APN25665
SubdivisionA Gallatin
Land UseResidential
Legal DescriptionA0363BC A GALLATIN, ACRES 4.69
Census Tract021905
Assessed Land Value$173,237
Assessed Improvement Value$178,998
Assessment Year2025
About this property
Sought after land in the heart of Harker Heights! This property does have an old home, that is not considered into the price. The priced is based on the raw land for development. There is an adjacent parcel of land, 7.23 Acres.
Investor Tools
$354,000
Estimated Property Value
$294,268Estimated Mortgage Balance
$59,732Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$384,438
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$706/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,707
$352,235
2025
$173,237
$178,998
$352,235
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,707
$352,235
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jtb Capital Management Llc
Unknown
$300,000
No
First
Apr 4, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,268
$59,732
16%
83%
$1,799/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,799/mo
$-169/mo
5.5%
12.4%