Last 24 Hours
$532,145
NAL Estimated Property Value2509 Pinyon Hills Court, Burleson, TX, 76028
Off Market
5 Beds
4 Bath
2,187 Sq Ft
$177.84 / sqft
Built in 2021Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 5
Bathrooms Full 2AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Other
Exterior
Lot Size11,848 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN126.3344.05100
Lot Number10
SubdivisionOak Hills Ph 1
Land UseResidential
Legal DescriptionLOT 10 BLK 5 OAK HILLS PH 1
Census Tract130215
Assessed Land Value$65,000
Assessed Improvement Value$467,145
Assessment Year2025
About this property
Welcome to Oak Hills in fast-growing Burleson, minutes from Ft. Worth & DFW Airport! The Lillian Custom Homes Catskill floor plan offers room for everything on a large pie-shaped lot. Featuring 5 Bedrooms, 3.5 Bathrooms, Large Open Living Room w Fireplace, Casual Dining, Game Room, Study, & Mud Room. Owner's retreat includes upgraded en-suite bath w garden tub, separate shower, sep sinks with vanity space, and huge walk-in-closet! Kitchen w island, granite counters, & walk-in pantry is open to the living & casual dining areas. Convenient mud room & utility from garage. Smart Home Features & Foam Insulation! Each home is Energy Efficient. Ask about our Hometown Heroes program. Summer move-in.
Investor Tools
$532,145
Estimated Property Value
$355,404Estimated Mortgage Balance
$176,741Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,193 /month
Positive
Cash Flow Estimate:
$1,064 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,332
$532,145
2025
$65,000
$467,145
$532,145
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,332
$532,145
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lower Llc
Va
$389,930
Yes
First
Sep 20, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$355,404
$176,741
33%
67%
$2,338/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,738/mo
$-718/mo
4.6%
12.4%