$498,000
NAL Estimated Property Value124 Wood Dale Drive, Burleson, TX, 76028
$568,185 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesOther, Storage
Lot Size2.72 acres
Building Information
Year Built2001
Garage Spaces2
Land Information
APN126.4195.00240
Lot Number24
Land UseResidential
Legal DescriptionLOT 24 WOOD DALE ESTATES
Census Tract130405
Assessed Land Value$244,800
Assessed Improvement Value$193,518
Assessment Year2025
About this property
Make this beautiful brick one story home on almost 3 acres your own! 2 MASTER SUITES!!! Room for everyone. Kitchen has double ovens, breakfast bar and is open to living room. Property sits back with a long driveway and a huge yard. Come see today!
Investor Tools
$498,000
Estimated Property Value
$219,887Estimated Mortgage Balance
$278,113Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$568,184
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,988 /month
Positive
Cash Flow Estimate:
$996 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,160
$438,318
2025
$244,800
$193,518
$438,318
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,160
$438,318
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$247,500
No
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,887
$278,113
55%
44%
$1,484/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,484/mo
+$1,026/mo
6.0%
