$317,039
NAL Estimated Property Value1128 Emerson Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,000 sqft
Building Information
Year Built2005
Garage Spaces2
Land Information
APN126.2784.02570
Lot Number57
Land UseResidential
Legal DescriptionLOT 57 BLK 2 WEST BEND SOUTH ADDITION PH 1
Census Tract130216
Assessed Land Value$47,500
Assessed Improvement Value$269,539
Assessment Year2025
About this property
Inviting home in sought after West Bend South Burleson ISD, wonderful wood floors through out kitchen, living, dining and breakfast area, captivating flip of the switch fireplace with warm glow, separate dining room with chandelier, hallway niche, split bedroom floor plan, oversized master suite offers garden tub and separate shower along with walk in closet and dual sinks, mature shrubs in the front yard. Nice shed in the backyard, Neighborhood park within walking distance.
Investor Tools
$317,039
Estimated Property Value
$196,375Estimated Mortgage Balance
$120,664Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,902 /month
Positive
Cash Flow Estimate:
$634 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,430
$317,039
2025
$47,500
$269,539
$317,039
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,430
$317,039
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$200,200
No
First
Apr 9, 2025
May 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,375
$120,664
38%
62%
$1,201/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,401/mo
+$619/mo
7.6%
