$229,000
NAL Estimated Property Value2033 Kings Forest Dr, Heartland, TX, 75126
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal
FlooringVinyl
Exterior
Lot Size7,222 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1443.0016.0013.00.01.00
Lot Number13
SubdivisionHeartland Tr A Ph 2a
Land UseResidential
Legal DescriptionHEARTLAND TR A PH 2A, BLOCK 16, LOT 13; & HOUSE, UNDIVIDED INTEREST 50.0000000000% & HOUSE
Census Tract050211
Assessed Land Value$35,000
Assessed Improvement Value$99,265
Assessment Year2025
Investor Tools
$229,000
Estimated Property Value
$0Estimated Mortgage Balance
$229,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,822
$134,265
2025
$35,000
$99,265
$134,265
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,822
$134,265
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$229,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$225/mo
+$2,335/mo
13.4%
