$422,000
NAL Estimated Property Value213 Shadowridge Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size25,757 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN33910-4-12
Lot Number12
SubdivisionRendon Forest Addition
Land UseResidential
Legal DescriptionRENDON FOREST ADDITION BLOCK 4 LOT 12
Census Tract111204
Assessed Land Value$56,183
Assessed Improvement Value$304,670
Assessment Year2025
About this property
Country charm! Heavily wooded, half acre plus lot. Gigantic storage building. and additional smaller building. Spacious rooms. 3rd Bedroom joins bath. Covered patio. Carport for extra car storage. No Survey Available.
Investor Tools
$422,000
Estimated Property Value
$275,959Estimated Mortgage Balance
$146,041Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,532 /month
Positive
Cash Flow Estimate:
$844 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$688/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,147
$360,853
2025
$56,183
$304,670
$360,853
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,147
$360,853
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$306,900
Yes
First
Feb 24, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,959
$146,041
34%
65%
$1,841/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,841/mo
+$179/mo
5.7%
