$319,000
NAL Estimated Property Value4810 HEATHER LYNN CT., HARLINGEN, TX, 78550
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size5,998 sqft
Building Information
Year Built2020
Stories1
Roof Type115
Garage Spaces2
Land Information
APN88-5224-0040-0080-00
Lot Number8
SubdivisionWestway Subdivision Phase 2
Land UseResidential
Legal DescriptionLOT 8 BLK 4 WESTWAY SUBDIVISION PHASE 2 (2021 SUBD PLAT C1-4042-43 CCMR FILED ON 06/17/2020)
Census Tract012104
Assessed Land Value$37,800
Assessed Improvement Value$255,206
Assessment Year2025
About this property
NIVE NEW HOUSE UNDER CONSTRUCTION NEW MODELS 4 BEDROOMS 3 BATHS 2 CAR GARAGE TILE FLOORS GRANITE TOPS FENCED
Investor Tools
$319,000
Estimated Property Value
$185,196Estimated Mortgage Balance
$133,804Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,914 /month
Positive
Cash Flow Estimate:
$638 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,411
$293,006
2025
$37,800
$255,206
$293,006
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,411
$293,006
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Community Bank (Lexington)
Purchase Money Mortgage
$203,575
No
First
Jul 22, 2021
Jul 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,196
$133,804
41%
58%
$1,221/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,450/mo
$1,221/mo
+$229/mo
5.5%
