$228,000
NAL Estimated Property Value4520 Newman Drive, Haltom City, TX, 76117
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesRefrigerator
FlooringCeramic Tile, Wood
Exterior
Lot Size6,957 sqft
Building Information
Year Built1955
Stories1
Land Information
APN15310-3-6
Lot Number6
SubdivisionGillis Addition
Land UseResidential
Legal DescriptionGILLIS ADDITION BLOCK 3 LOT 6
Census Tract110202
Assessed Land Value$34,800
Assessed Improvement Value$189,306
Assessment Year2025
About this property
BACK ON THE MARKET BUYER'S FINANCING FELL TRHOUGH SUPER CUTE HOUSE IN GOOD CONDITIONS, FRESH PAINT INSIDE AND OUT, BRAND NEW KITCHEN CABINETS, BEAUTIFUL BACK SPLASH WITH GRANITE COUNTERTOPS, MOST OF THE WINDOWS WERE REPLACED FEW YEARS AGO, ROOF WAS REPLACE ABOT 3.5 YEARS AGO, REAL HARDWOOD FLOORS, CERAMIC TITLE ON KITCHEN, LIVING AREA, BATHROOM AND DINING AREA. FRIDGE AND STORAGE IN THE BACK YARD STAYS WITH THE HOUSE. RANGE STOVE WILL BE INSTALL IN THE NEXT WEEKS,
Investor Tools
$228,000
Estimated Property Value
$181,110Estimated Mortgage Balance
$46,890Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$392/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,568
$224,106
2025
$34,800
$189,306
$224,106
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,568
$224,106
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Bank
Stand Alone First / Home Equity First Lien
$193,325
No
First
Dec 12, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,110
$46,890
20%
79%
$1,160/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,160/mo
+$767/mo
10.1%
