$193,000
NAL Estimated Property Value5 Spruce Dr, Belton, TX, 76513
$242,356 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Water Heater, Some Electric Appliances, Range
FlooringTile, Vinyl
Exterior
Exterior FeaturesDeck, Porch
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces1
Land Information
APN129726
Lot Number6
SubdivisionMorgans Point Resort Section 8b
Land UseResidential
Legal DescriptionMORGANS POINT RESORT SECTION 8B, BLOCK 001, LOT 0006
Census Tract020201
Assessed Land Value$22,000
Assessed Improvement Value$164,875
Assessment Year2025
About this property
Don't miss this beautifully refreshed 3-bedroom 2-bath home nestled on three spacious tree-filled lots - offering plenty of room to relax, play or expand. Features include: *fresh interior paint *brand new roof for peace of mind *spacious garage *mature trees providing shade & privacy *open yard perfect for gardening or building a shop *property backs up to a green easement
Investor Tools
$193,000
Estimated Property Value
$388,876Estimated Mortgage Balance
$193,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$242,355
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,985
$186,875
2025
$22,000
$164,875
$186,875
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,985
$186,875
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$195,000
Yes
First
Mar 16, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$388,876
N/A
0%
201%
$2,340/mo
