$265,000
NAL Estimated Property Value1129 Darren Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Vinyl
Building Information
Year Built1999
Garage Spaces2
Land Information
APN126.2674.01080
Lot Number8
Land UseResidential
Legal DescriptionLOT 8 BLK 6 KESWICK GARDENS PH 3
Census Tract130221
Assessed Land Value$36,750
Assessed Improvement Value$192,122
Assessment Year2025
About this property
Newly remodeled home in convenient Burleson neighborhood. Home features 3 bedrooms, 2 bathrooms. New interior and exterior paint, new flooring throughout, new granite in the kitchen and bathrooms, new stainless kitchen appliances and new light and plumbing fixtures! Come check out this great place to call home!
Investor Tools
$265,000
Estimated Property Value
$197,088Estimated Mortgage Balance
$67,912Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$549/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,258
$228,872
2025
$36,750
$192,122
$228,872
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,258
$228,872
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$215,825
No
First
Oct 15, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,088
$67,912
25%
74%
$1,294/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,294/mo
+$726/mo
9.1%
