$312,074
NAL Estimated Property Value402 Honeysuckle Drive, Cleburne, TX, 76033
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1994
Garage Spaces2
Land Information
APN126.3078.01395
Lot Number14
Land UseResidential
Legal DescriptionLOT 14 BLK 3 WESTMEADOW ADDITION
Census Tract130302
Assessed Land Value$55,000
Assessed Improvement Value$257,074
Assessment Year2025
About this property
Great established neighborhood in the heart of Cleburne. Home features 3 bedrooms, 2 baths. Large kitchen and living room with a wood burning fireplace to cozy up to on cold winter nights. Detached workshop with electric, including 220. Come check this one out before it gets away. Photos coming soon.
Investor Tools
$312,074
Estimated Property Value
$153,788Estimated Mortgage Balance
$158,286Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,898
$312,074
2025
$55,000
$257,074
$312,074
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,898
$312,074
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$172,400
No
First
Oct 29, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,788
$158,286
50%
49%
$1,034/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,034/mo
+$893/mo
7.4%
