$256,000
NAL Estimated Property Value1128 Darren Dr, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Building Information
Year Built2000
Garage Spaces2
Land Information
APN126.2674.02420
Lot Number42
Land UseResidential
Legal DescriptionLOT 42 BLK 5 KESWICK GARDENS PH 3
Census Tract130221
Assessed Land Value$36,750
Assessed Improvement Value$181,277
Assessment Year2025
About this property
Showings begin October 9th. Don't miss the charming home close to shopping and Chisenhall Fields. You will love walking through the door with tall ceilings, wood laminate floors, wainscoting, and cozy fireplace. The kitchen boasts stainless steel appliances, ceramic tile, and pantry. Master bathroom with updated vanity, framed mirror, and additional storage. Hall bath has white painted cabinet, framed mirror, and additional storage. Master bedroom with walk in closet. All bedrooms have ceiling fans. Open patio and pool size backyard.
Investor Tools
$256,000
Estimated Property Value
$178,675Estimated Mortgage Balance
$77,325Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,334
$218,027
2025
$36,750
$181,277
$218,027
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,334
$218,027
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$183,000
No
First
Jan 13, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,675
$77,325
30%
70%
$1,098/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,098/mo
+$922/mo
9.5%
