$274,000
NAL Estimated Property Value413 Arnold Ave, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1992
Garage Spaces1
Land Information
APN126.2647.14130
Lot Number26R
Land UseResidential
Legal DescriptionLOT 26R BLK 36 THE GARDENS
Census Tract130221
Assessed Land Value$35,000
Assessed Improvement Value$235,176
Assessment Year2025
About this property
***Multiple offers received. No showings after 4pm Sunday, Feb. 20. Deadline for offers to be submitted is 7pm Sunday, Feb. 20.*** Charming, well kept home in an established neighborhood close to shopping, schools, restaurants and entertainment. Spacious living area with a wood burning fireplace opens to an eat-in kitchen with granite counters and stainless appliances. Covered patio overlooking a large back yard that is perfect for entertaining, gardening or enjoying a Texas sunset.
Investor Tools
$274,000
Estimated Property Value
$244,446Estimated Mortgage Balance
$29,554Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$518/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,845
$270,176
2025
$35,000
$235,176
$270,176
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,845
$270,176
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$254,308
No
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,446
$29,554
10%
89%
$1,589/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,589/mo
+$431/mo
8.8%
