$263,949
NAL Estimated Property Value217 Nw Jayellen Ave, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop
Building Information
Year Built1962
Garage Spaces2
Land Information
APN126.2747.00790
Lot Number38
Land UseResidential
Legal DescriptionLOT 38 BLK 7 SOUTHWEST VILLAGE
Census Tract130218
Assessed Land Value$53,000
Assessed Improvement Value$210,949
Assessment Year2025
About this property
Back on the market - buyer could not obtain financing, no fault of seller! Super Cute 3 bedroom, 2 bath home in Burleson, recently updated and move in ready! Close to shopping, dining and entertainment.
Investor Tools
$263,949
Estimated Property Value
$260,029Estimated Mortgage Balance
$3,920Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,704
$263,949
2025
$53,000
$210,949
$263,949
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,704
$263,949
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$265,109
Yes
First
Aug 16, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,029
$3,920
1%
99%
$1,641/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,641/mo
+$379/mo
9.2%
