$282,000
NAL Estimated Property Value1402 N Water St, Burnet, TX, 78611
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesCooktop, Electric Oven
FlooringConcrete, Vinyl, Wood
Exterior
Exterior FeaturesNone
Lot Size12,149 sqft
Building Information
Year Built1950
Garage Spaces2
Land Information
APN33534
Lot Number2
SubdivisionOaks Addition
Land UseResidential
Legal DescriptionS6750 OAKS ADDITION LOT 2 & E 15' OF LOT 7 BLK 10
Census Tract960302
Assessed Land Value$36,329
Assessed Improvement Value$239,261
Assessment Year2025
About this property
Loads of potential, on main street in Burnet, right off 21. Mixed use property, can be used for commercial business as well. Also available is over 1/2 acre next door, 1404 N Water. Owner is interested in selling both together if possible.
Investor Tools
$282,000
Estimated Property Value
$293,363Estimated Mortgage Balance
$282,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$667/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,598
$275,590
2025
$36,329
$239,261
$275,590
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,598
$275,590
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Va
$300,000
Yes
First
Feb 20, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,363
N/A
0%
104%
$1,799/mo
