$493,000
NAL Estimated Property Value104 Mckinley Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,139 sqft
Building Information
Year Built2009
Garage Spaces3
Land Information
APN126.2618.03070
Lot Number7
Land UseResidential
Legal DescriptionLOT 7 BLK 3 HIDDEN VISTAS PH 2
Census Tract130221
Assessed Land Value$83,000
Assessed Improvement Value$351,909
Assessment Year2025
About this property
As you walk into this Immaculate 4 bedroom home, you will first notice the beautiful wood flooring and open concept living areas.The large kitchen has an oversized island, gas cooktop, ss appliances, granite countertops and walk in pantry. The master suite is on the first floor with garden tub, separate shower and 2 large walk in closets. Upstairs you will find a game room area and 3 bedrooms with a Jack-and-Jill bathroom. Refrigerator can stay with acceptable offer. Must See
Investor Tools
$493,000
Estimated Property Value
$402,684Estimated Mortgage Balance
$90,316Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,958 /month
Positive
Cash Flow Estimate:
$986 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,038/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,991
$434,909
2025
$83,000
$351,909
$434,909
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,991
$434,909
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Accelerate Mortgage Llc
Conventional
$355,450
No
First
Apr 15, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$402,684
$90,316
18%
82%
$2,642/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,942/mo
$-432/mo
6.1%
