$405,609
NAL Estimated Property Value1701 Reverie Rd, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size10,951 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN126.4544.10522
Lot Number22
SubdivisionShannon Creek Development Ph 1
Land UseResidential
Legal DescriptionLOT 22 BLK 5 SHANNON CREEK DEVELOPMENT PH 1
Census Tract130215
Assessed Land Value$87,000
Assessed Improvement Value$318,609
Assessment Year2025
About this property
New Construction, movie in ready!!
Investor Tools
$405,609
Estimated Property Value
$0Estimated Mortgage Balance
$405,609Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,467 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$599/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,162
$405,609
2025
$87,000
$318,609
$405,609
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,162
$405,609
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$405,609
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$300/mo
+$2,210/mo
7.4%
