$945,000
NAL Estimated Property Value451 Terry Lane, Heath, TX, 75032
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size1.26 acres
Building Information
Garage Spaces1
Land Information
APN3724-0000-0001-00-0R
Lot Number1
SubdivisionGanci Addition
Land UseResidential
Legal DescriptionGANCI ADDITION, LOT 1, ACRES 1.26
Census Tract040511
Assessed Land Value$315,000
Assessment Year2025
About this property
This beautiful 1.26-acre tract is located within walking distance from Terry Park and Lake Ray Hubbard. It has a 3BR, 2BA, home that offers an open concept, large rock fireplace, kitchen has double oven, a gas range, a large laundry area with storage, bedrooms share a jack and jill bathroom. Large fenced back yard. Storage shed for your lawnmower and tools. The home has city water and a water well. Truly a prime location with lots of mature trees and surrounded by new homes.
Investor Tools
$945,000
Estimated Property Value
$341,075Estimated Mortgage Balance
$603,925Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,670 /month
Positive
Cash Flow Estimate:
$1,890 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,029
$315,000
2025
$315,000
N/A
$315,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,029
$315,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$373,500
No
First
Oct 8, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$341,075
$603,925
63%
36%
$2,240/mo
