$2,018,200
NAL Estimated Property Value7870 Mayer Cemetery Rd, Burton, TX, 77835
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Ice Maker, Dryer, Refrigerator, Washer, Microwave, Gas Range, Tankless Water Heater
FlooringConcrete, Tile, Wood
Exterior
Lot Size27 acres
Building Information
Year Built2010
Garage Spaces3
Land Information
APN0041-000-11100
SubdivisionFletcher, Joshua
Land UseResidential
Legal DescriptionA0041 A0041 - FLETCHER, JOSHUA, TRACT 111, ACRES 27
Census Tract170501
Assessed Land Value$947,700
Assessed Improvement Value$1,070,500
Assessment Year2025
About this property
Modern farmhouse with spectacular panoramic hilltop views! Home features 4 bedrooms, 3.5 baths plus a guest suite, front and back porches, separate screened porch, and high-end finishes throughout. Soaring ceilings, light-filled rooms and designer touches all create a lovely country retreat. Thoughtful landscaping completes this gorgeous property.
Investor Tools
$2,018,200
Estimated Property Value
$316,422Estimated Mortgage Balance
$1,701,778Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,109 /month
Positive
Cash Flow Estimate:
$4,036 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,884/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,517
$2,018,200
2025
$947,700
$1,070,500
$2,018,200
No
Tax History
Year
Tax Paid
Assessed Value
2025
$12,517
$2,018,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$345,850
No
First
Nov 10, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,422
$1,701,778
84%
16%
$2,074/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,627/mo
$2,074/mo
$-447/mo
1.0%
