$293,000
NAL Estimated Property Value120 Ne Rosamond St, Burleson, TX, 76028
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size9,792 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN42182-2-23
Lot Number23
SubdivisionTimber Ridge Addn (Burleson)
Land UseResidential
Legal DescriptionTIMBER RIDGE ADDN (BURLESON) BLOCK 2 LOT 23
Census Tract111030
Assessed Land Value$50,295
Assessed Improvement Value$221,296
Assessment Year2025
About this property
Totally updated home in desirable Burleson community on great treed lot! All new roof, new HVAC, brand new windows and blinds. New exterior and interior paint, new flooring throughout, new lighting and plumbing fixtures as well! Open floor plan with split bedroom concept and sunken living room. All bedrooms have walk in closets. Kitchen features new granite countertops and new stainless appliances including refrigerator. Larger garage with work area and additional gated parking for RV, boat or anything else! Must see home!!
Investor Tools
$293,000
Estimated Property Value
$264,362Estimated Mortgage Balance
$28,638Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,799 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,102
$271,591
2025
$50,295
$221,296
$271,591
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,102
$271,591
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$269,100
No
First
May 16, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,362
$28,638
9%
90%
$1,614/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,614/mo
+$406/mo
8.3%
