Last 24 Hours
$223,620
NAL Estimated Property Value4044 Hearthstone Dr, Mesquite, TX, 75150
Off Market
2 Beds
2 Bath
1,143 Sq Ft
$174.97 / sqft
Built in 1986Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher
Exterior
Lot Size3,361 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces1
Land Information
APN380980000A0210000
Lot Number21
SubdivisionHearthstone Manor
Land UseResidential
Legal DescriptionHEARTHSTONE MANOR BLK A LOT 21 INT202100221672 DD07232021 CO-DC 0980000A02100 1CM0980000A
Census Tract017811
Assessed Land Value$55,000
Assessed Improvement Value$168,620
Assessment Year2025
About this property
Great opportunity to make a house a home or prepare for rental in a great market. Nestled in the back of quiet cul-de-sac. Low maintenance yard. Vaulted Ceilings. Open House postponed to Sunday April 6 2:00-4:00
Investor Tools
$223,620
Estimated Property Value
$167,340Estimated Mortgage Balance
$56,280Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,342 /month
Positive
Cash Flow Estimate:
$447 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$362/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,225
$223,620
2025
$55,000
$168,620
$223,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,225
$223,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$184,300
No
First
Jul 23, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,340
$56,280
25%
75%
$1,105/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,105/mo
+$460/mo
8.4%
12.4%