Last 24 Hours
$254,790
NAL Estimated Property Value4006 Silver Lake Trail, Heartland, TX, 75126
Off Market
3 Beds
2 Bath
1,404 Sq Ft
Single Family Residence
$174.5 / sqft
Built in 2014Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Lot Size5,663 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces1
Land Information
APN00.1432.0004.0004.00.01.00
Lot Number4R
SubdivisionHeartland Tr A Ph 1a
Land UseResidential
Legal DescriptionHEARTLAND TR A PH 1A, BLOCK 4, LOT 4R; REPLAT OF BLK 4, & HOUSE REPLAT OF BLK 4, & HOUSE
Census Tract050211
Assessed Land Value$70,000
Assessed Improvement Value$184,790
Assessment Year2025
About this property
Lovely 3 bedroom, 2 bath, 2 garage home. When you walk in, it's an open design of living room to kitchen with a large eating area and huge pantry. The kitchen has stainless steel appliances and a great breakfast bar. The bedrooms are split with a spacious owner's suite and a large walk in closet. The welcoming Heartland Community has common areas including pools, clubhouse, play areas, and more!
Investor Tools
$254,790
Estimated Property Value
$226,806Estimated Mortgage Balance
$27,984Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,529 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$605/month
$233/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,981
$254,790
2025
$70,000
$184,790
$254,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,981
$254,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$247,435
Yes
First
Dec 7, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,806
$27,984
10%
89%
$1,484/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,717/mo
+$843/mo
12.1%
12.4%