Last 24 Hours
$209,452
NAL Estimated Property Value1401 N Water St, Burnet, TX, 78611
Off Market
2 Beds
1 Bath
1,016 Sq Ft
Single Family Residence
$76.77 / sqft
Built in 1950Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage AvailableAppliancesElectric Water Heater, None
FlooringTile, Vinyl, Wood
Exterior
Private PoolExterior FeaturesPrivate Yard
Lot Size12,602 sqft
Building Information
Year Built1950
Garage Spaces1
Land Information
APN33505
Lot Number1
SubdivisionOaks Addition
Land UseResidential
Legal DescriptionS6750 OAKS ADDITION LOT 1 BLK 3
Census Tract960302
Assessed Land Value$37,422
Assessed Improvement Value$172,030
Assessment Year2025
About this property
2 bedroom/1 bath home with original wood floors in majority of home. Kitchen,breakfast and utility room area have tile. Large lot (.29 acre) with gorgeous oaks and pecan trees. New roof in 2017. Home has central heat and air. Carport with storage room on side. Home sold As-Is.Restrictions: Yes
Investor Tools
$209,452
Estimated Property Value
$197,482Estimated Mortgage Balance
$11,970Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,257 /month
Positive
Cash Flow Estimate:
$419 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,185
$209,452
2025
$37,422
$172,030
$209,452
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,185
$209,452
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Shane Gindrup
Commercial
$206,526
No
First
Dec 22, 2023
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,482
$11,970
5%
94%
$1,239/mo
12.4%