$229,000
NAL Estimated Property Value416 Douglas Street, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Building Information
Year Built1966
Garage Spaces2
Land Information
APN126.2667.02340
Lot Number7
Land UseResidential
Legal DescriptionLOT 7 BLK 11 HILLERY HEIGHTS
Census Tract130205
Assessed Land Value$50,000
Assessed Improvement Value$145,742
Assessment Year2025
About this property
Nicely updated home in the heart of Burleson. Updates completed Feb. '21 include paint inside and out, all flooring, granite countertops throughout, stainless appliances, back splash, front and patio doors, tub and shower tile surrounds, all plumbing fixtures and light fixtures, cabinet and door hardware and much more!
Investor Tools
$229,000
Estimated Property Value
$154,964Estimated Mortgage Balance
$74,036Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,298
$195,742
2025
$50,000
$145,742
$195,742
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,298
$195,742
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$172,000
No
First
Mar 22, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,964
$74,036
32%
68%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,032/mo
+$988/mo
10.6%
