$285,916
NAL Estimated Property Value704 Bryan Dr, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Microwave, Refrigerator, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Lighting, Storage
Building Information
Year Built1989
Garage Spaces2
Land Information
APN126.2750.08105
Lot Number20
Land UseResidential
Legal DescriptionLOT 20 BLK 42 SUMMERCREST ADDN PH 5
Census Tract130218
Assessed Land Value$52,000
Assessed Improvement Value$233,916
Assessment Year2025
Investor Tools
$285,916
Estimated Property Value
$0Estimated Mortgage Balance
$285,916Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,902 /month
Positive
Cash Flow Estimate:
$634 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$552/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,200
$285,916
2025
$52,000
$233,916
$285,916
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,200
$285,916
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$285,916
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
N/A
+$2,020/mo
8.5%
