$439,000
NAL Estimated Property Value1700 River Bend Rd, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave
Exterior
Exterior FeaturesOther
Lot Size9,766 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN126.4544.10222
Lot Number22
SubdivisionShannon Creek Development Ph 1
Land UseResidential
Legal DescriptionLOT 22 BLK 2 SHANNON CREEK DEVELOPMENT PH 1
Census Tract130215
Assessed Land Value$87,000
Assessed Improvement Value$276,406
Assessment Year2025
About this property
Recently Built for the Model Home so has all the upgrades, accent walls, large front porch and back covered patio and so much more. MOVE IN READY - Hurry and claim as yours. **10,000 INCENTIVE TOWARDS BUYERS CLOSING COST**
Investor Tools
$439,000
Estimated Property Value
$432,443Estimated Mortgage Balance
$6,557Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,759 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,677
$363,406
2025
$87,000
$276,406
$363,406
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,677
$363,406
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Fha
$440,867
Yes
First
Apr 24, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$432,443
$6,557
1%
99%
$2,644/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,944/mo
$-924/mo
5.5%
