$233,000
NAL Estimated Property Value609 Sue Ann Ln, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Ceramic Tile
Building Information
Year Built1971
Garage Spaces2
Land Information
APN126.2714.00450
Lot Number14
Land UseResidential
Legal DescriptionLOT 14 BLK 5 PLEASANT MANOR ESTATES
Census Tract130222
Assessed Land Value$35,000
Assessed Improvement Value$178,544
Assessment Year2025
About this property
Newly remodeled home with great curb appeal. The large living area upon entry. 3 spacious bedrooms with newer carpet. 2 updated bathrooms. Wood-look ceramic tile in bathrooms, living area, and kitchen. Nice neutral colors inside and out. New light fixtures. Large fenced backyard with mature trees.
Investor Tools
$233,000
Estimated Property Value
$59,177Estimated Mortgage Balance
$173,823Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,905
$213,544
2025
$35,000
$178,544
$213,544
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,905
$213,544
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$77,250
No
First
Jul 27, 2015
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$59,177
$173,823
74%
25%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
N/A
+$2,020/mo
10.4%
