$444,000
NAL Estimated Property Value2520 Charles Ave, Burleson, TX, 76028
$452,511 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesBalcony, Storage
Lot Size30,492 sqft
Building Information
Year Built1986
Garage Spaces2
Land Information
APN126.2670.00787
Lot Number14
Land UseResidential
Legal DescriptionLOT 14 BLK 7 HOGAN ACRES
Census Tract130405
Assessed Land Value$49,700
Assessed Improvement Value$349,811
Assessment Year2025
About this property
Wonderful home with 4 bedrooms, 3 full baths and a pool!
Investor Tools
$444,000
Estimated Property Value
$302,891Estimated Mortgage Balance
$141,109Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$452,510
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,664 /month
Positive
Cash Flow Estimate:
$888 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,424
$399,511
2025
$49,700
$349,811
$399,511
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,424
$399,511
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$328,000
No
First
Apr 29, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,891
$141,109
31%
68%
$1,967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,967/mo
+$53/mo
5.5%
