$277,436
NAL Estimated Property Value320 Jeff Gordon Drive, Harker Heights, TX, 76548
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
Exterior
Lot Size8,712 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN370880
SubdivisionRaceway Addition-Section One
Land UseResidential
Legal DescriptionRACEWAY ADDITION-SECTION ONE, BLOCK 003, LOT 0012
Census Tract021901
Assessed Land Value$50,000
Assessed Improvement Value$227,436
Assessment Year2025
About this property
If you are looking for the perfect investment property, this is it. Both units are currently rented and in a great location---close to schools, shopping, & restaurants. Beautiful 3 bedroom, 2 bathroom, 1 car garage, all tile flooring---All sides are brick. Seller will be replacing the roof. All room sizes are approximate.
Investor Tools
$277,436
Estimated Property Value
$156,325Estimated Mortgage Balance
$121,111Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,665 /month
Positive
Cash Flow Estimate:
$555 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$594/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,741
$277,436
2025
$50,000
$227,436
$277,436
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,741
$277,436
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$172,500
No
First
Jun 24, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,325
$121,111
43%
56%
$1,035/mo
