$165,000
NAL Estimated Property Value3128 Eastridge Dr, Haltom City, TX, 76117
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesNone
Exterior
Lot Size9,479 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN10730-13-6
Lot Number6
SubdivisionEastridge Subdivision
Land UseResidential
Legal DescriptionEASTRIDGE SUBDIVISION BLOCK 13 LOT 6
Census Tract110202
Assessed Land Value$47,400
Assessed Improvement Value$76,619
Assessment Year2025
About this property
Investor Special!! Birdville ISD!! Start the year off right with the purchase of this property, perfect for a flip or rental. 2 bedroom, 2 bathroom, home that is located in a great neighborhood. HVAC is in working condition. Home to be sold AS-IS no repairs. Cash or Hard Money Offers preferred. Must show property to have your offer considered.
Investor Tools
$165,000
Estimated Property Value
$153,538Estimated Mortgage Balance
$11,462Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$302/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,804
$124,019
2025
$47,400
$76,619
$124,019
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,804
$124,019
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$157,500
No
First
Dec 18, 2024
Jan 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,538
$11,462
6%
93%
$945/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$945/mo
+$511/mo
10.6%
