Last 24 Hours
$251,000
NAL Estimated Property Value10021 Friendship Cir, Burton, TX, 77835
Off Market
2 Beds
2 Bath
2,396 Sq Ft
$66.74 / sqft
Built in 1993Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 2Exterior
Lot Size16,644 sqft
Building Information
Year Built1989
Garage Spaces2
Land Information
APN8021-000-01700
SubdivisionYegua Valley # I
Land UseResidential
Legal DescriptionS8021 - YEGUA VALLEY # I, LOT 17A & 19A
Census Tract170501
Assessed Land Value$45,180
Assessed Improvement Value$156,070
Assessment Year2025
About this property
This spacious, two-story lakeside getaway is situated on over 1/3 acre and only ~900 ft from Lake Somerville! Two bedrooms and two bathrooms are spread out across 2,396 sq ft. A 30x40 detached metal shop can be used as an additional work or leisure space, and the large yard provides plenty of room for outdoor activities.
Investor Tools
$251,000
Estimated Property Value
$120,668Estimated Mortgage Balance
$130,332Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,480
$201,250
2025
$45,180
$156,070
$201,250
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,480
$201,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$135,000
No
First
Nov 25, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,668
$350,332
74%
48%
$810/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$970/mo
$810/mo
+$160/mo
4.6%
12.4%