$325,000
NAL Estimated Property Value141 Rylee Rd, Burnet, TX, 78611
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal, Microwave, Self Cleaning Oven, Stainless Steel Appliances
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size8,760 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN114353
Lot Number38
SubdivisionCottages At Westfall
Land UseResidential
Legal DescriptionS3832 COTTAGES AT WESTFALL LOT 38
Census Tract960301
Assessed Land Value$35,124
Assessed Improvement Value$289,876
Assessment Year2025
About this property
2020 Modern Farmhouse; 3-2 Custom Home in the Cottages At Westfall, City of Burnet ; 9ft ceilings, sod in front & back w/sprinkler system. Extended back porch, open shelving in laundry room & guest bath, subway tile in the kitchen & ship-lap wall in living room. Custom cabinets in kitchen w/drawers for pots, pans & storage. Temporary wall in garage, making the playroom, can either be removed or finished out per buyer's request. House feels NEW, but with the improvements already in placeFEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$325,000
Estimated Property Value
$167,365Estimated Mortgage Balance
$157,635Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,642
$325,000
2025
$35,124
$289,876
$325,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,642
$325,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$188,000
No
First
Sep 30, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,365
$157,635
48%
51%
$1,128/mo
