$301,780
NAL Estimated Property Value3015 Cassinia Pkwy, Heartland, TX, 75126
Recently Sold
9/04/26
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave
Exterior
Lot Size5,227 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces1
Land Information
APN00.1452.0003.0011.00.01.00
Lot Number11
SubdivisionHeartland Parcel 10a
Land UseResidential
Legal DescriptionHEARTLAND PARCEL 10A, BLOCK 3, LOT 11; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$75,000
Assessed Improvement Value$226,780
Assessment Year2025
About this property
Wonderfully maintained open floor floorplan that includes 4 bedrooms and 3 FULL baths. Property boasts high ceilings, wood burning fireplace and double vanities in the primary and is in walking distance to park, pond and elementary school. Primary and one secondary bedroom are located downstairs. Welcome to Heartland! 2,100-acre Master-planned community with resort style amenities such as 35 acre stocked pond, numerous pools, trails, parks, fitness center and more.
Investor Tools
$301,780
Estimated Property Value
$0Estimated Mortgage Balance
$301,780Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,811 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$827/month
$291/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,419
$301,780
2025
$75,000
$226,780
$301,780
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,419
$301,780
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$301,780
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$291/mo
+$2,269/mo
10.2%
