$199,900
4006 Shawnee Trl, Heartland, TX, 75126
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size5,663 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.1434.0001.0004.00.01.00
Lot Number4
SubdivisionHeartland Tr B Ph 1a
Land UseResidential
Legal DescriptionHEARTLAND TR B PH 1A, BLOCK 1, LOT 4; & HOUSE & HOUSE
Census Tract050211
Assessed Land Value$75,000
Assessed Improvement Value$149,684
Assessment Year2026
About this property
Great home in the beautiful Heartland master planned community. Enjoy the developments pools, stocked lake, walking trails, soccer fields, playgrounds, schools and day care facilities. New shopping, restaurants and a planned new HEB nearby. This lovely home has vinyl plank wood floors in living, carpet in bedrooms. Great open concept with kitchen overlooking family room. Wood deck in fenced backyard for family entertaining. Close to US 175 (Crandall), IH-20 and US 80, making for easy commutes.
Investor Tools
$135,507Estimated Mortgage Balance
$89,177Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,348 /month
Positive
Cash Flow Estimate:
$449 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,133
$224,684
2026
$75,000
$149,684
$224,684
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,133
$224,684
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$148,954
No
First
Jan 11, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,507
$89,177
39%
60%
$894/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$1,344/mo
+$1,516/mo
15.3%
