$208,306
NAL Estimated Property Value34 Blackjack Cir, Belton, TX, 76513
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Disposal, Microwave, Range
FlooringCarpet, Tile
Exterior
Exterior FeaturesPatio, Rain Gutters
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces1
Land Information
APN15231
Lot Number53
SubdivisionMorgans Point Resort Section 16
Land UseResidential
Legal DescriptionMORGANS POINT RESORT SECTION 16, BLOCK 012, LOT 0053
Census Tract020203
Assessed Land Value$22,000
Assessed Improvement Value$186,306
Assessment Year2025
About this property
Charming 3-bedroom, 2-bathroom home tucked away in Morgan's Point Resort and Belton ISD. Open-concept floor plan from the living room, dining room, and to the kitchen. The primary bedroom offers a walk-in closet and attached bathroom. Enjoy the outdoors with a fenced in backyard that backs up to a wooded green belt.. Additional features include a one-car garage, laundry room, and an abundance of natural light. Schedule your private tour today!
Investor Tools
$208,306
Estimated Property Value
$204,745Estimated Mortgage Balance
$3,561Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,250 /month
Positive
Cash Flow Estimate:
$417 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,779
$208,306
2025
$22,000
$186,306
$208,306
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,779
$208,306
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$207,160
Yes
First
Sep 8, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,745
$3,561
1%
98%
$1,243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,243/mo
+$117/mo
7.8%
