$360,000
NAL Estimated Property Value1716 River Bend Road, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Disposal
Exterior
Lot Size7,179 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN126.4544.10218
Lot Number18
SubdivisionShannon Creek Development Ph 1
Land UseResidential
Legal DescriptionLOT 18 BLK 2 SHANNON CREEK DEVELOPMENT PH 1
Census Tract130215
Assessed Land Value$87,000
Assessed Improvement Value$263,721
Assessment Year2025
About this property
Welcome to this 3 Bed, 2 Bath, 1690sqft NEW CONSTRUCTION Built by Silver leaf homes- a custom home builder who has been building hundreds of homes a year for many years. You can tell the amazing quality and finish touches in their homes as you enter. This one will not last long, go under contract now and continue to save for your down payment while it gets completed. Projected completion date is spring
Investor Tools
$360,000
Estimated Property Value
$264,655Estimated Mortgage Balance
$95,345Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$275/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,502
$350,721
2025
$87,000
$263,721
$350,721
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,502
$350,721
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$271,062
Yes
First
Jan 3, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,655
$95,345
26%
74%
$1,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,926/mo
+$94/mo
6.7%
