$208,000
NAL Estimated Property Value632 Black Hills Drive, Burleson, TX, 76028
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Laminate
Building Information
Year Built1982
Garage Spaces1
Land Information
APN126.2567.01420
Lot Number16
Land UseResidential
Legal DescriptionLOT 16 BLK 5 CEDAR RIDGE PH I
Census Tract130216
Assessed Land Value$46,000
Assessed Improvement Value$132,307
Assessment Year2025
About this property
This home gets all A's! It's an ADORABLE & AFFORDABLE dollhouse with 2 bedrooms, 1 full bath and 1 car garage. It has lots of updates including granite countertops and laminate plank floors in all main areas, plus cedar shutters on the front that add charm and curb appeal. Oversized back yard is serene with lots of shade trees. Open concept floor plan. Don't blink or you'll miss out on this one!
Investor Tools
$208,000
Estimated Property Value
$186,662Estimated Mortgage Balance
$21,338Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,770
$178,307
2025
$46,000
$132,307
$178,307
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,770
$178,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$201,400
No
First
Jun 17, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,662
$21,338
10%
90%
$1,208/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,208/mo
+$812/mo
11.7%
