Last 24 Hours
$250,000
3409 Pumice Ct, Heartland, TX, 75126
$260,691 ARV
On Market
Just Added
3 Beds
2 Bath
2,358 Sq Ft
Single Family Residence
$106.02 / sqft
Built in 2018Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal
Exterior
Lot Size4,931 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN00.1473.0022.0016.00.01.00
Lot Number16
SubdivisionHeartland Ph 8
Land UseResidential
Legal DescriptionHEARTLAND PH 8, BLOCK 22, LOT 16; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$75,000
Assessed Improvement Value$257,747
Assessment Year2025
Investor Tools
$248,306Estimated Mortgage Balance
$84,441Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$260,690
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,996 /month
Positive
Cash Flow Estimate:
$665 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$766/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,534
$332,747
2025
$75,000
$257,747
$332,747
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,534
$332,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$227,218
Yes
First
Aug 17, 2018
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,306
$84,441
25%
75%
$1,766/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$2,066/mo
+$494/mo
9.2%
12.4%