$343,000
NAL Estimated Property Value3172 Shoreline Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Electric Water Heater
FlooringVinyl
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2015
Garage Spaces2
Land Information
APN126.3504.06620
Lot Number62
SubdivisionMountain Valley Lake Tr A Ph2
Land UseResidential
Legal DescriptionLOT 62 BLK 6 MOUNTAIN VALLEY LAKE TR A PH2
Census Tract130211
Assessed Land Value$30,000
Assessed Improvement Value$224,358
Assessment Year2025
About this property
Bring the picky ones to this listing, Open concept kitchen with Island and under mount sink, Lots of natural lighting, nice size master that leads to the master bath with garden tub, separate shower and dual sinks, split bedrooms gives privacy, Large backyard. The common areas of this desirable neighborhood include a pool, fishing lake, parks and trails.
Investor Tools
$343,000
Estimated Property Value
$141,913Estimated Mortgage Balance
$201,087Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,058 /month
Positive
Cash Flow Estimate:
$686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$518/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,498
$254,358
2025
$30,000
$224,358
$254,358
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,498
$254,358
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$164,900
No
First
May 14, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,913
$201,087
58%
41%
$989/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,439/mo
+$581/mo
7.1%
