Last 24 Hours
$234,000
NAL Estimated Property Value26035 Heartwood Drive 406, Whitney, TX, 76692
Off Market
2 Beds
2 Bath
1,150 Sq Ft
Condos / Townhouses
$216.52 / sqft
Built in 2000Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 2AppliancesDishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Ice Maker, Microwave, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size17,032 sqft
Land Information
APN452354
Land UseResidential
Legal DescriptionS C ROBERTSON A-8 TR 17-2C&D 0.391 AC (HEARTWOOD CONDO #2 UNIT 406 & 25% COMMONS)
Census Tract960200
Assessed Land Value$10,903
Assessed Improvement Value$211,140
Assessment Year2025
About this property
Second floor Unit 406, a 2 bedroom 2 bath condo near the 13th green on old course of White Bluff. White rock and cedar exterior with rustic beams and a great view of Lake Whitney. The unit comes partially furnished including refrigerator and new washer & dryer. White Bluff has two 18 hole courses, 4 pools, two tennis courts, Muligan's restaurant, and the Pub. There is a $290 per month condo association fee that covers, exterior maintenance, insurance for building, water, and landscape maintenance. Buyer to verify POA dues and assessments, utilities, schools, taxes, and flood zones.
Investor Tools
$234,000
Estimated Property Value
$193,581Estimated Mortgage Balance
$40,419Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$208/month
$1,100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,322
$222,043
2025
$10,903
$211,140
$222,043
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,322
$222,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$199,200
No
First
Oct 24, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,581
$40,419
17%
83%
$1,195/mo
12.4%