$331,243
NAL Estimated Property Value1013 Eden St, Burleson, TX, 76028
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet
Exterior
Exterior FeaturesRain Gutters
Lot Size7,000 sqft
Building Information
Year Built2003
Garage Spaces2
Land Information
APN126.2503.00410
Lot Number11
Land UseResidential
Legal DescriptionLOT 11 BLK 2 ALSBURY ESTATES PH 2
Census Tract130216
Assessed Land Value$40,000
Assessed Improvement Value$291,243
Assessment Year2025
About this property
Charming and well-maintained 3 bedroom 2 bath home with study or office. Highly desirable location near schools and shopping. Home features an open kitchen with granite counter tops, new flooring, fresh paint and more. Truly a must see.
Investor Tools
$331,243
Estimated Property Value
$251,572Estimated Mortgage Balance
$79,671Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,987 /month
Positive
Cash Flow Estimate:
$662 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$583/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,344
$331,243
2025
$40,000
$291,243
$331,243
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,344
$331,243
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$275,488
Yes
First
Oct 6, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,572
$79,671
24%
76%
$1,652/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,652/mo
+$368/mo
7.3%
