$597,000
NAL Estimated Property Value3398 Kirks Cor, Harwood, TX, 78632
$776,100 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Range
FlooringCarpet, Laminate
Exterior
Exterior FeaturesExterior Steps, Playground, Private Yard
Lot Size13.55 acres
Building Information
Year Built1997
Stories1
Garage Spaces2
Land Information
APN1200160-006-010-00
SubdivisionJacobs, Madison G.
Land UseResidential
Legal DescriptionA160 JACOBS, MADISON G., ACRES 13.55, (3.9 ACS IN GONZALES CO) (3.9 ACS IN GONZALES CO)
Census Tract000100
Assessed Land Value$15,900
Assessed Improvement Value$384,070
Assessment Year2025
About this property
Country Living w/constant breezes, sunrises & sunsets! 2 Tracts total 13.55+-Ac on high ground providing panoramic views & mature trees/landscaping inside 3+-Ac fenced yard. Multiple outbuildings (see pics). 2720sqft, 3/2.5 house w/metal roof, 68ft porches front & rear, 10'ceilings, crown molding, granite counters, walk-in closets, large rooms, many built-ins & storage galore. Appealing Kitchen has ample cabinet & countertop space, new propane range, ss appliances, new faucet, work desk & breakfast bar.
Investor Tools
$597,000
Estimated Property Value
$532,653Estimated Mortgage Balance
$65,317Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$776,100
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,582 /month
Positive
Cash Flow Estimate:
$1,194 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$452/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,436
$399,970
2025
$15,900
$384,070
$587,630
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,436
$399,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Celebrity Home Loans Llc
Conventional
$475,000
No
First
Aug 5, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$532,653
$63,347
10%
89%
$3,448/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,448/mo
$-1,360/mo
4.2%
