Property Details

MLS ID: 38996298

Status: Active

Price: $99,000

Acres: 0.14±

Type: Residential

Address: 1002 9th

City, State: Hearne, TX

County: Robertson County

ZIP Code: 77859

Lat/Long: 30.88118, -96.60643

Parcel Number: 080000-017800

Bedrooms: 3

Bathrooms: 2

SqFt: 976

Description

3 bed 2 bath home in Hearne that is rented with multi-year tenants that's rented til July 2026. Exterior siding and paint, new flooring and paint and three new window units installed all within the past three years; new plumbing installed January 2024. Tin barn in backyard for a great amount of storage. Rented for $900/mo til July 2025, tenant renewed for $925 til July 2026 — that's as close as you can get to this rental following the 1% rule!

Directions: Take Hwy 6 north to Hearne. Turn west on 9th St by the Railroad Museum. 1002 will be on the right.

Get Financing

Calculate your monthly payment
And talk with our lenders.

Payment

Interest

Principle

Balance

$800.57

$622.88

$177.69

$98,822.31

$800.57

$621.76

$178.81

$98,643.50

$800.57

$620.63

$179.93

$98,463.56

$800.57

$619.50

$181.07

$98,282.50

$800.57

$618.36

$182.21

$98,100.29

$800.57

$617.21

$183.35

$97,916.94

$800.57

$616.06

$184.51

$97,732.43

$800.57

$614.90

$185.67

$97,546.77

$800.57

$613.73

$186.84

$97,359.93

$800.57

$612.56

$188.01

$97,171.92

$800.57

$611.37

$189.19

$96,982.73

$800.57

$610.18

$190.38

$96,792.34

$800.57

$608.99

$191.58

$96,600.76

$800.57

$607.78

$192.79

$96,407.97

$800.57

$606.57

$194.00

$96,213.97

$800.57

$605.35

$195.22

$96,018.75

$800.57

$604.12

$196.45

$95,822.31

$800.57

$602.88

$197.68

$95,624.62

$800.57

$601.64

$198.93

$95,425.69

$800.57

$600.39

$200.18

$95,225.51

$800.57

$599.13

$201.44

$95,024.07

$800.57

$597.86

$202.71

$94,821.37

$800.57

$596.58

$203.98

$94,617.38

$800.57

$595.30

$205.27

$94,412.12

$800.57

$594.01

$206.56

$94,205.56

$800.57

$592.71

$207.86

$93,997.70

$800.57

$591.40

$209.16

$93,788.54

$800.57

$590.09

$210.48

$93,578.06

$800.57

$588.76

$211.80

$93,366.25

$800.57

$587.43

$213.14

$93,153.12

$800.57

$586.09

$214.48

$92,938.64

$800.57

$584.74

$215.83

$92,722.81

$800.57

$583.38

$217.19

$92,505.62

$800.57

$582.01

$218.55

$92,287.07

$800.57

$580.64

$219.93

$92,067.14

$800.57

$579.26

$221.31

$91,845.83

$800.57

$577.86

$222.70

$91,623.13

$800.57

$576.46

$224.10

$91,399.03

$800.57

$575.05

$225.51

$91,173.51

$800.57

$573.63

$226.93

$90,946.58

$800.57

$572.21

$228.36

$90,718.22

$800.57

$570.77

$229.80

$90,488.42

$800.57

$569.32

$231.24

$90,257.17

$800.57

$567.87

$232.70

$90,024.48

$800.57

$566.40

$234.16

$89,790.31

$800.57

$564.93

$235.64

$89,554.68

$800.57

$563.45

$237.12

$89,317.56

$800.57

$561.96

$238.61

$89,078.95

$800.57

$560.46

$240.11

$88,838.84

$800.57

$558.94

$241.62

$88,597.21

$800.57

$557.42

$243.14

$88,354.07

$800.57

$555.89

$244.67

$88,109.40

$800.57

$554.35

$246.21

$87,863.19

$800.57

$552.81

$247.76

$87,615.43

$800.57

$551.25

$249.32

$87,366.11

$800.57

$549.68

$250.89

$87,115.22

$800.57

$548.10

$252.47

$86,862.75

$800.57

$546.51

$254.06

$86,608.70

$800.57

$544.91

$255.65

$86,353.04

$800.57

$543.30

$257.26

$86,095.78

$800.57

$541.69

$258.88

$85,836.90

$800.57

$540.06

$260.51

$85,576.39

$800.57

$538.42

$262.15

$85,314.24

$800.57

$536.77

$263.80

$85,050.44

$800.57

$535.11

$265.46

$84,784.99

$800.57

$533.44

$267.13

$84,517.86

$800.57

$531.76

$268.81

$84,249.05

$800.57

$530.07

$270.50

$83,978.55

$800.57

$528.37

$272.20

$83,706.35

$800.57

$526.65

$273.91

$83,432.43

$800.57

$524.93

$275.64

$83,156.80

$800.57

$523.19

$277.37

$82,879.42

$800.57

$521.45

$279.12

$82,600.31

$800.57

$519.69

$280.87

$82,319.43

$800.57

$517.93

$282.64

$82,036.79

$800.57

$516.15

$284.42

$81,752.38

$800.57

$514.36

$286.21

$81,466.17

$800.57

$512.56

$288.01

$81,178.16

$800.57

$510.75

$289.82

$80,888.34

$800.57

$508.92

$291.64

$80,596.69

$800.57

$507.09

$293.48

$80,303.21

$800.57

$505.24

$295.33

$80,007.89

$800.57

$503.38

$297.18

$79,710.70

$800.57

$501.51

$299.05

$79,411.65

$800.57

$499.63

$300.94

$79,110.72

$800.57

$497.74

$302.83

$78,807.89

$800.57

$495.83

$304.73

$78,503.15

$800.57

$493.92

$306.65

$78,196.50

$800.57

$491.99

$308.58

$77,887.92

$800.57

$490.04

$310.52

$77,577.40

$800.57

$488.09

$312.48

$77,264.92

$800.57

$486.13

$314.44

$76,950.48

$800.57

$484.15

$316.42

$76,634.06

$800.57

$482.16

$318.41

$76,315.65

$800.57

$480.15

$320.41

$75,995.24

$800.57

$478.14

$322.43

$75,672.81

$800.57

$476.11

$324.46

$75,348.35

$800.57

$474.07

$326.50

$75,021.85

$800.57

$472.01

$328.55

$74,693.30

100

$800.57

$469.95

$330.62

$74,362.67

101

$800.57

$467.87

$332.70

$74,029.97

102

$800.57

$465.77

$334.79

$73,695.18

103

$800.57

$463.67

$336.90

$73,358.28

104

$800.57

$461.55

$339.02

$73,019.26

105

$800.57

$459.41

$341.15

$72,678.10

106

$800.57

$457.27

$343.30

$72,334.80

107

$800.57

$455.11

$345.46

$71,989.34

108

$800.57

$452.93

$347.63

$71,641.71

109

$800.57

$450.75

$349.82

$71,291.89

110

$800.57

$448.54

$352.02

$70,939.86

111

$800.57

$446.33

$354.24

$70,585.63

112

$800.57

$444.10

$356.47

$70,229.16

113

$800.57

$441.86

$358.71

$69,870.45

114

$800.57

$439.60

$360.97

$69,509.49

115

$800.57

$437.33

$363.24

$69,146.25

116

$800.57

$435.05

$365.52

$68,780.73

117

$800.57

$432.75

$367.82

$68,412.91

118

$800.57

$430.43

$370.14

$68,042.77

119

$800.57

$428.10

$372.46

$67,670.31

120

$800.57

$425.76

$374.81

$67,295.50

121

$800.57

$423.40

$377.17

$66,918.34

122

$800.57

$421.03

$379.54

$66,538.80

123

$800.57

$418.64

$381.93

$66,156.87

124

$800.57

$416.24

$384.33

$65,772.54

125

$800.57

$413.82

$386.75

$65,385.79

126

$800.57

$411.39

$389.18

$64,996.61

127

$800.57

$408.94

$391.63

$64,604.98

128

$800.57

$406.47

$394.09

$64,210.89

129

$800.57

$403.99

$396.57

$63,814.31

130

$800.57

$401.50

$399.07

$63,415.25

131

$800.57

$398.99

$401.58

$63,013.67

132

$800.57

$396.46

$404.11

$62,609.56

133

$800.57

$393.92

$406.65

$62,202.91

134

$800.57

$391.36

$409.21

$61,793.71

135

$800.57

$388.79

$411.78

$61,381.92

136

$800.57

$386.19

$414.37

$60,967.55

137

$800.57

$383.59

$416.98

$60,550.57

138

$800.57

$380.96

$419.60

$60,130.97

139

$800.57

$378.32

$422.24

$59,708.73

140

$800.57

$375.67

$424.90

$59,283.83

141

$800.57

$372.99

$427.57

$58,856.26

142

$800.57

$370.30

$430.26

$58,425.99

143

$800.57

$367.60

$432.97

$57,993.02

144

$800.57

$364.87

$435.69

$57,557.33

145

$800.57

$362.13

$438.44

$57,118.89

146

$800.57

$359.37

$441.19

$56,677.70

147

$800.57

$356.60

$443.97

$56,233.73

148

$800.57

$353.80

$446.76

$55,786.97

149

$800.57

$350.99

$449.57

$55,337.39

150

$800.57

$348.16

$452.40

$54,884.99

151

$800.57

$345.32

$455.25

$54,429.74

152

$800.57

$342.45

$458.11

$53,971.63

153

$800.57

$339.57

$461.00

$53,510.64

154

$800.57

$336.67

$463.90

$53,046.74

155

$800.57

$333.75

$466.81

$52,579.93

156

$800.57

$330.82

$469.75

$52,110.17

157

$800.57

$327.86

$472.71

$51,637.47

158

$800.57

$324.89

$475.68

$51,161.79

159

$800.57

$321.89

$478.67

$50,683.11

160

$800.57

$318.88

$481.69

$50,201.43

161

$800.57

$315.85

$484.72

$49,716.71

162

$800.57

$312.80

$487.77

$49,228.94

163

$800.57

$309.73

$490.83

$48,738.11

164

$800.57

$306.64

$493.92

$48,244.19

165

$800.57

$303.54

$497.03

$47,747.16

166

$800.57

$300.41

$500.16

$47,247.00

167

$800.57

$297.26

$503.30

$46,743.69

168

$800.57

$294.10

$506.47

$46,237.22

169

$800.57

$290.91

$509.66

$45,727.57

170

$800.57

$287.70

$512.86

$45,214.70

171

$800.57

$284.48

$516.09

$44,698.61

172

$800.57

$281.23

$519.34

$44,179.27

173

$800.57

$277.96

$522.61

$43,656.67

174

$800.57

$274.67

$525.89

$43,130.77

175

$800.57

$271.36

$529.20

$42,601.57

176

$800.57

$268.03

$532.53

$42,069.04

177

$800.57

$264.68

$535.88

$41,533.16

178

$800.57

$261.31

$539.25

$40,993.90

179

$800.57

$257.92

$542.65

$40,451.26

180

$800.57

$254.51

$546.06

$39,905.20

181

$800.57

$251.07

$549.50

$39,355.70

182

$800.57

$247.61

$552.95

$38,802.75

183

$800.57

$244.13

$556.43

$38,246.31

184

$800.57

$240.63

$559.93

$37,686.38

185

$800.57

$237.11

$563.46

$37,122.92

186

$800.57

$233.57

$567.00

$36,555.92

187

$800.57

$230.00

$570.57

$35,985.35

188

$800.57

$226.41

$574.16

$35,411.19

189

$800.57

$222.80

$577.77

$34,833.42

190

$800.57

$219.16

$581.41

$34,252.02

191

$800.57

$215.50

$585.06

$33,666.95

192

$800.57

$211.82

$588.75

$33,078.21

193

$800.57

$208.12

$592.45

$32,485.76

194

$800.57

$204.39

$596.18

$31,889.58

195

$800.57

$200.64

$599.93

$31,289.65

196

$800.57

$196.86

$603.70

$30,685.95

197

$800.57

$193.07

$607.50

$30,078.45

198

$800.57

$189.24

$611.32

$29,467.12

199

$800.57

$185.40

$615.17

$28,851.95

200

$800.57

$181.53

$619.04

$28,232.91

201

$800.57

$177.63

$622.93

$27,609.98

202

$800.57

$173.71

$626.85

$26,983.13

203

$800.57

$169.77

$630.80

$26,352.33

204

$800.57

$165.80

$634.77

$25,717.56

205

$800.57

$161.81

$638.76

$25,078.80

206

$800.57

$157.79

$642.78

$24,436.02

207

$800.57

$153.74

$646.82

$23,789.20

208

$800.57

$149.67

$650.89

$23,138.30

209

$800.57

$145.58

$654.99

$22,483.32

210

$800.57

$141.46

$659.11

$21,824.21

211

$800.57

$137.31

$663.26

$21,160.95

212

$800.57

$133.14

$667.43

$20,493.52

213

$800.57

$128.94

$671.63

$19,821.89

214

$800.57

$124.71

$675.85

$19,146.04

215

$800.57

$120.46

$680.11

$18,465.93

216

$800.57

$116.18

$684.39

$17,781.55

217

$800.57

$111.88

$688.69

$17,092.86

218

$800.57

$107.54

$693.02

$16,399.83

219

$800.57

$103.18

$697.38

$15,702.45

220

$800.57

$98.79

$701.77

$15,000.68

221

$800.57

$94.38

$706.19

$14,294.49

222

$800.57

$89.94

$710.63

$13,583.86

223

$800.57

$85.47

$715.10

$12,868.76

224

$800.57

$80.97

$719.60

$12,149.16

225

$800.57

$76.44

$724.13

$11,425.03

226

$800.57

$71.88

$728.68

$10,696.34

227

$800.57

$67.30

$733.27

$9,963.07

228

$800.57

$62.68

$737.88

$9,225.19

229

$800.57

$58.04

$742.52

$8,482.67

230

$800.57

$53.37

$747.20

$7,735.47

231

$800.57

$48.67

$751.90

$6,983.57

232

$800.57

$43.94

$756.63

$6,226.94

233

$800.57

$39.18

$761.39

$5,465.55

234

$800.57

$34.39

$766.18

$4,699.38

235

$800.57

$29.57

$771.00

$3,928.38

236

$800.57

$24.72

$775.85

$3,152.52

237

$800.57

$19.83

$780.73

$2,371.79

238

$800.57

$14.92

$785.64

$1,586.15

239

$800.57

$9.98

$790.59

$795.56

240

$800.57

$5.01

$795.56

$0.00

Monthly Payment	$800.57
Total Principal & Interest	$192,136.02

1002 9th, Hearne, Texas

Property Details

Description

Maps

Get Financing

Contact An Agent

HomeLand Properties

Sign Up for Land Updates

Services

About Us