$315,859
NAL Estimated Property Value1124 Emerson Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,000 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN126.2784.02560
Lot Number56
Land UseResidential
Legal DescriptionLOT 56 BLK 2 WEST BEND SOUTH ADDITION PH 1
Census Tract130216
Assessed Land Value$47,500
Assessed Improvement Value$268,359
Assessment Year2025
About this property
Beautiful home located in desirable Burleson school district. 3 bedrooms, 2 bathrooms, 2 car garage. Open floor plan perfect for entertaining. Good sized kitchen with ample cabinet and countertop space. Beautiful fireplace with mantle. Tile floors and carpet. Nice master bathroom with separate shower. Split bedrooms. Mature trees providing shade in the summer heat.West Bend neighborhood with all of the amenities. See this one before it is gone quick!
Investor Tools
$315,859
Estimated Property Value
$151,014Estimated Mortgage Balance
$164,845Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,895 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$418/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,438
$315,859
2025
$47,500
$268,359
$315,859
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,438
$315,859
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$166,000
No
First
Aug 2, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,014
$164,845
52%
48%
$996/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,196/mo
+$824/mo
7.7%
