$473,405
NAL Estimated Property Value2552 Bunker Hill Dr, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size10,790 sqft
Building Information
Year Built2020
Garage Spaces3
Land Information
APN126.3344.05500
Lot Number50
SubdivisionOak Hills Ph 1
Land UseResidential
Legal DescriptionLOT 50 BLK 5 OAK HILLS PH 1
Census Tract130215
Assessed Land Value$65,000
Assessed Improvement Value$408,405
Assessment Year2025
About this property
BRAND NEW CONSTRUCTION ON THIS SPACIOUS 3 BED 2 BATH HOME WITH A 3 CAR GARAGE. FEATURES WOOD ENTRY AND LIVING ROOM WITH OPEN FLOOR PLAN. WOOD BURNING FIREPLACE, HUGE KITCHEN WITH ISLAND, SPLIT BEDROOMS, GRAND COVERED BACK PATIO, AND COVERED FRONT PORCH, SPRINKLER SYSTEM AND FULL SOD, GARAGE OPENER AND MANY MORE ENERGY EFFICIENT SAVING FEATURES! SUBDIVISION IS A GREAT LOCATION WITH A COUNTRY FEEL AND EASY ACCESS TO I-35 AND CHISHOLM TRAIL PKWY. SELLER IS OFFERING UP TO $4,000 INCENTIVES WHEN USING PREFERRED LENDER, INCLUSIVE OF TITLE POLICY.
Investor Tools
$473,405
Estimated Property Value
$259,059Estimated Mortgage Balance
$214,346Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,840 /month
Positive
Cash Flow Estimate:
$947 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$773/month
$33/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$473,405
2025
$65,000
$408,405
$473,405
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$473,405
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
North American Savings Bank Fsb
Conventional
$291,000
No
First
Sep 22, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,059
$214,346
45%
55%
$1,745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,778/mo
+$242/mo
5.1%
