$275,000
421 Arnold Ave, Burleson, TX, 76028
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Building Information
Year Built1992
Land Information
APN126.2647.14125
Lot Number25R
Land UseResidential
Legal DescriptionLOT 25R BLK 36 THE GARDENS
Census Tract130221
Assessed Land Value$35,000
Assessed Improvement Value$258,711
Assessment Year2025
Investor Tools
$143,135Estimated Mortgage Balance
$150,839Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,762 /month
Positive
Cash Flow Estimate:
$587 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$437/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,779
$293,711
2025
$35,000
$258,711
$293,711
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,779
$293,711
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Credit Line (Revolving) / Heloc
$155,000
No
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,135
$150,576
51%
49%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$930/mo
+$1,090/mo
8.3%
