Last 24 Hours
$255,000
4410 Harrison St, Bellmead, TX, 76705
On Market
Just Added
3 Beds
2 Bath
1,480 Sq Ft
Single Family Residence
$172.3 / sqft
Built in 1956Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating
CoolingAppliancesElectric Range, Disposal
Exterior
Lot Size15,899 sqft
Building Information
Year Built1956
Stories1
Roof Type105
Garage Spaces2
Land Information
APN280570000264002
SubdivisionTomas De La Vega
Land UseResidential
Legal DescriptionTOMAS DE LA VEGA BLOCK 22B ACRES 0.3650
Census Tract001700
Assessed Land Value$11,914
Assessed Improvement Value$166,675
Assessment Year2026
About this property
Gorgeous remodel home in the heart of Bellmead, Tx. Offering an updated kitchen, flooring, HVAC, electrical, plumbing and roof! Large size backyard with a storage building for all your tools and outdoor equipment. Covered back patio for outdoor entertaining, zoned for La Vega ISD.
Investor Tools
$0Estimated Mortgage Balance
$207,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,025
$178,589
2026
$11,914
$166,675
$178,589
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,025
$178,589
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$207,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
N/A
+$1,440/mo
8.3%
12.4%