$551,000
NAL Estimated Property Value107 Hillside Dr E, Burleson, TX, 76028
$570,432 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Parquet, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size31,886 sqft
Building Information
Year Built1994
Garage Spaces4
Land Information
APN126.2664.00820
Lot Number8R
Land UseResidential
Legal DescriptionLOT 8R BLK 6 HILLTOP ESTATES
Census Tract130405
Assessed Land Value$71,000
Assessed Improvement Value$472,989
Assessment Year2025
About this property
Estate property. New roof, office could be 5th bedroom, crown molding through out first floor, elaborate trim, lots of storage. Beautiful subdivision, lots of trees, pool and workshop. Home will need some updating. Grandson still living in property with small older dog. Must sell!!
Investor Tools
$551,000
Estimated Property Value
$340,346Estimated Mortgage Balance
$210,654Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$570,432
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,306 /month
Positive
Cash Flow Estimate:
$1,102 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$883/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,841
$543,989
2025
$71,000
$472,989
$543,989
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,841
$543,989
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$372,000
No
First
Nov 29, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,346
$210,654
38%
62%
$2,231/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,231/mo
+$279/mo
5.5%
