$379,000
NAL Estimated Property Value205 Elbert Ln, Harker Heights, TX, 76548
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Range
FlooringVinyl
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN45675
Lot Number3
SubdivisionCox Addition
Land UseResidential
Legal DescriptionCOX ADDITION, BLOCK 003, LOT 0003, MH LABEL# NOT FOUND SN1 1577H; TITLE # 83728519
Census Tract021901
Assessed Land Value$15,000
Assessed Improvement Value$331,360
Assessment Year2025
About this property
Progess on this New Duplex - almost ready! Each side will have 3 bedrooms 2 Bath and 1 Car Garage. Top Features: All Brick - Granite Counter Tops - Luxury Vinyl Plank Floors (LVP), Large Pantry, Full Tub/Shower in both Bathrooms, Fully Fenced Yards, Garage Door Openers, Laundry Inside, & Big Kitchens. Photos of previous duplex build nearby - new photos will be added once we are further along. Colors and finished will vary.
Investor Tools
$379,000
Estimated Property Value
$774,970Estimated Mortgage Balance
$379,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$281
$346,360
2025
$15,000
$331,360
$346,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$281
$346,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$385,000
No
First
Jun 20, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$774,970
N/A
0%
204%
$4,692/mo
