$429,461
NAL Estimated Property Value1733 River Bend Rd, Burleson, TX, 76028
$431,809 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven
Exterior
Lot Size6,804 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APN126.4544.10303
Lot Number3
SubdivisionShannon Creek Development Ph 1
Land UseResidential
Legal DescriptionLOT 3 BLK 3 SHANNON CREEK DEVELOPMENT PH 1
Census Tract130215
Assessed Land Value$87,000
Assessed Improvement Value$342,461
Assessment Year2025
About this property
Welcome to 1733 River Bend build by Silver Leaf Homes- a custom home builder who builds hundreds of homes all over dfw for many years. As you enter their homes, you will notice the amazing quality they provide. Don’t miss this amazing 4 bed, 2 bath home that will be complete in the Spring.
Investor Tools
$429,461
Estimated Property Value
$366,756Estimated Mortgage Balance
$62,705Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$431,808
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,585 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,502
$429,461
2025
$87,000
$342,461
$429,461
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,502
$429,461
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$378,000
No
First
Sep 6, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$366,756
$62,705
14%
85%
$2,267/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,567/mo
$-547/mo
5.6%
