$842,000
NAL Estimated Property Value8005 Vineyard Court, Burleson, TX, 76028
Off Market
Highlights
Interior
Exterior
Lot Size2.02 acres
Building Information
Year Built2023
Land Information
APN126.4181.00070
Lot Number7
Land UseResidential, 5 Acres Or Less
Legal DescriptionLOT 7 BLK 1 VINEYARD HEIGHTS
Census Tract130405
Assessed Land Value$85,000
Assessed Improvement Value$569,474
Assessment Year2025
About this property
Great opportunity to own two beautiful acres in an exclusive neighborhood. Perfect place to build your new home.
Investor Tools
$842,000
Estimated Property Value
$709,398Estimated Mortgage Balance
$132,602Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,052 /month
Positive
Cash Flow Estimate:
$1,684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$578/month
$548/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,729
$654,474
2025
$85,000
$569,474
$654,474
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,729
$654,474
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centennial Bank
Building Or Construction Loan
$750,000
No
First
Oct 28, 2022
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$709,398
$132,602
15%
84%
$4,142/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$4,690/mo
$-2,180/mo
3.6%
