$469,000
NAL Estimated Property Value2813 Burl Ln, Lorena, TX, 76655
$482,671 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size33,890 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces6
Land Information
APN300017000067137
Lot Number13
SubdivisionCountry Springs Est
Land UseResidential
Legal DescriptionCOUNTRY SPRINGS EST LOT 13 BLOCK 8 ACRES .778
Census Tract003801
Assessed Land Value$44,730
Assessed Improvement Value$397,810
Assessment Year2025
Investor Tools
$469,000
Estimated Property Value
$205,993Estimated Mortgage Balance
$263,007Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$482,670
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,814 /month
Positive
Cash Flow Estimate:
$938 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$461/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,185
$441,880
2025
$44,730
$397,810
$442,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,185
$441,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$230,000
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,993
$263,007
56%
44%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,379/mo
+$241/mo
4.1%
