$250,115
NAL Estimated Property Value329 Nw Jayellen Ave, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Electric Oven, Gas Cooktop, Gas Water Heater
FlooringCarpet, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built1966
Garage Spaces2
Land Information
APN126.2747.00715
Lot Number23
Land UseResidential
Legal DescriptionLOT 23 BLK 7 SOUTHWEST VILLAGE
Census Tract130218
Assessed Land Value$53,000
Assessed Improvement Value$197,115
Assessment Year2025
About this property
Charming 3 bedroom 2 bath home with a 2 car garage nestled in a quite neighborhood close to shopping, and dinning. Home has been newly updated to include NEW ROOF, Vinyl windows, new carpet and flooring through out, updated lighting fixtures and ceiling fans, Beautiful granite countertops and Fresh Paint Inside and Out. French doors lead outside to big backyard with a covered patio and large storage building.
Investor Tools
$250,115
Estimated Property Value
$203,710Estimated Mortgage Balance
$46,405Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,614 /month
Positive
Cash Flow Estimate:
$538 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,297
$250,115
2025
$53,000
$197,115
$250,115
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,297
$250,115
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fort Worth City Cu
Conventional
$215,200
No
First
Jun 23, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,710
$46,405
18%
81%
$1,291/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,291/mo
+$729/mo
9.7%
