$384,293
NAL Estimated Property Value325 Delaware Street, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Garden
Building Information
Year Built2010
Garage Spaces2
Land Information
APN126.2718.07100
Lot Number10
Land UseResidential
Legal DescriptionLOT 10 BLK 7 SHANNON CREEK PH 2A
Census Tract130215
Assessed Land Value$85,000
Assessed Improvement Value$299,293
Assessment Year2025
About this property
GORGEOUS ONE-STORY HOME IN THE HEART OF BURLESON. This 4 bedroom, 2 bathroom home is spacious and move-in ready! Relax in the living room that boasts large windows overlooking the backyard, access to the backyard, and a brick fireplace. Cook a meal in the gorgeous kitchen that has an island, walk-in pantry and a refrigerator that comes with the property. Unwind in the master suite that is graced with a separate shower, linen closet, and two walk-in closets. Hurry before this property is gone.
Investor Tools
$384,293
Estimated Property Value
$139,802Estimated Mortgage Balance
$244,491Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,306 /month
Positive
Cash Flow Estimate:
$769 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,361
$384,293
2025
$85,000
$299,293
$384,293
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,361
$384,293
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Conventional
$160,000
No
First
Dec 2, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,802
$244,491
63%
36%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$960/mo
+$1,550/mo
7.8%
