$314,451
NAL Estimated Property Value900 Cedar Oaks Ln, Harker Heights, TX, 76548
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Electric Oven, Dishwasher, Electric Cooktop, Refrigerator, Washer/Dryer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN55545
Lot Number13,15
SubdivisionTanglewood North Sub-Div
Land UseResidential
Legal DescriptionTANGLEWOOD NORTH SUB-DIV, BLOCK 002, LOT 15, PT 13, (TRI OF 13, (114.9' X 64.7' X 102.5') (TRI OF 13, (114.9' X 64.7' X 102.5
Census Tract021907
Assessed Land Value$50,000
Assessed Improvement Value$264,451
Assessment Year2025
About this property
This charming home in a lovely neighborhood is available and ready for new occupants. The four nice size bedrooms along with two baths is ideal for any family. The home is bright with many windows overlooking the oversized backyard. The utility room also works as a mud room. This home won't last long so take a look as soon as possible.
Investor Tools
$314,451
Estimated Property Value
$212,416Estimated Mortgage Balance
$102,035Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,887 /month
Positive
Cash Flow Estimate:
$629 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,917
$314,451
2025
$50,000
$264,451
$314,451
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,917
$314,451
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$236,233
Yes
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,416
$102,035
32%
68%
$1,417/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,417/mo
+$213/mo
6.2%
