$299,000
3119 Kirby Ln, Heartland, TX, 75126
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Disposal, Microwave
FlooringLaminate
Exterior
Lot Size5,998 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1496.0039.0024.00.01.00
Lot Number24
SubdivisionHeartland Ph 14
Land UseResidential
Legal DescriptionHEARTLAND PH 14, BLOCK 39, LOT 24; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$75,000
Assessed Improvement Value$199,496
Assessment Year2026
Investor Tools
$215,853Estimated Mortgage Balance
$58,643Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,497
$274,496
2026
$75,000
$199,496
$274,496
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,497
$274,496
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lennar Mortgage Llc
Va
$237,274
Yes
First
Jan 25, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,853
$58,643
21%
79%
$1,423/mo
