$210,000
NAL Estimated Property Value3513 Rita Ln, Haltom City, TX, 76117
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size10,820 sqft
Building Information
Year Built1954
Stories1
Garage Spaces1
Land Information
APN16840-5-15
Lot Number15
SubdivisionHaltom Acres Addition
Land UseResidential
Legal DescriptionHALTOM ACRES ADDITION BLOCK 5 LOT 15
Census Tract110102
Assessed Land Value$51,236
Assessed Improvement Value$141,924
Assessment Year2025
About this property
Beautifully updated home move in ready at an affordable price point. The layout includes a kitchen that opens to the living room connected by a breakfast bar. Updates completed June 2023 include a new 30 yr roof, AC and heat, paint inside and out, refinished original hardwood floors, kitchen tile and back splash, granite counter tops, stainless appliances, all plumbing fixtures and light fixtures, tub tile surround, all cabinet and door hardware, and much more! The backyard has plenty of shade and a storage building.
Investor Tools
$210,000
Estimated Property Value
$160,284Estimated Mortgage Balance
$49,716Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$330/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,909
$193,160
2025
$51,236
$141,924
$193,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,909
$193,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citadel Servicing Corporation
Conventional
$168,750
No
First
Aug 11, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,284
$49,716
23%
76%
$1,012/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,012/mo
+$915/mo
11.0%
