$481,000
NAL Estimated Property Value406 Lincoln Oaks Dr, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2006
Garage Spaces3
Land Information
APN126.2739.02130
Lot Number43R
Land UseResidential
Legal DescriptionLOT 43R BLK 9 SIERRA ESTATES
Census Tract130205
Assessed Land Value$82,000
Assessed Improvement Value$165,106
Assessment Year2025
About this property
Beautiful Stone Executive Home in Exclusive neighborhood. 4 Large bedrooms, 3 Full baths plus a large game room and study. Plenty of room for everyone to have their own space with 2 bedrooms on the first floor and 2 up, and a 3 car garage for plenty of parking. Pretty stone fireplace to cozy up to on cold winter nights. Come check this one out before it gets away.
Investor Tools
$481,000
Estimated Property Value
$287,264Estimated Mortgage Balance
$193,736Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,886 /month
Positive
Cash Flow Estimate:
$962 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$965/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,174
$247,106
2025
$82,000
$165,106
$247,106
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,174
$247,106
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$324,000
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,264
$193,736
40%
60%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,943/mo
+$567/mo
6.3%
