$785,000
NAL Estimated Property Value302 Yellow Ribbon TRL, Burnet, TX, 78611
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Exterior
Lot Size1.04 acres
Building Information
Year Built2018
Garage Spaces2
Land Information
APN74106
Lot Number26
SubdivisionRanch At Delaware Creek
Land UseResidential
Legal DescriptionS7282 RANCH AT DELAWARE CREEK LOT 26 BLK A, PHASE 1-A
Census Tract960402
Assessed Land Value$45,000
Assessed Improvement Value$715,323
Assessment Year2025
About this property
Imagine yourself poolside! This 4/3, 3271 square foot custom gem provides space for entertaining, retreat and on 1.04 acres with additional buffer space along the side and large mature oak trees - privacy. Thoughtfully designed and built in one of Burnet's most desirable neighborhoods, its ideal location allows access to golf, groceries, hospital and recreation in less than 10 minutes. Don't miss the large bonus living area upstairs for guests, kids or anyone wanting their own space to relax. Tell your agent you want to see it!
Investor Tools
$785,000
Estimated Property Value
$695,922Estimated Mortgage Balance
$89,078Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,794 /month
Positive
Cash Flow Estimate:
$1,598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,273/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,352
$760,323
2025
$45,000
$715,323
$760,323
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,352
$760,323
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Va
$715,000
Yes
First
Oct 11, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$695,922
$89,078
11%
89%
$4,287/mo
