$156,000
NAL Estimated Property Value7723 Harwell St, White Settlement, TX, 76108
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesStorage
Lot Size6,996 sqft
Building Information
Year Built1952
Stories1
Land Information
APN17400-2-5
Lot Number5
SubdivisionHarwell Addition-Wht Settlemnt
Land UseResidential
Legal DescriptionHARWELL ADDITION-WHT SETTLEMNT BLOCK 2 LOT 5
Census Tract110706
Assessed Land Value$35,000
Assessed Improvement Value$113,261
Assessment Year2025
About this property
Close to Lockheed Martin. New carpet and Paint , Big back yard with storage building. Big carport. Easy to show and sell.
Investor Tools
$156,000
Estimated Property Value
$147,104Estimated Mortgage Balance
$8,896Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$990 /month
Positive
Cash Flow Estimate:
$330 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$358/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,512
$148,261
2025
$35,000
$113,261
$148,261
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,512
$148,261
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$156,750
No
First
Jan 27, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,104
$8,896
5%
94%
$940/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$940/mo
+$516/mo
11.2%
