$880,000
NAL Estimated Property Value8112 Plum Creek Trail, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Convection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Indoor Grill, Microwave, Plumbed For Ice Maker, Refrigerator, Electric Water Heater
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size2.14 acres
Building Information
Year Built2003
Garage Spaces3
Land Information
APN126.4181.00150
Lot Number15
Land UseResidential
Legal DescriptionLOT 15 BLK 1 VINEYARD HEIGHTS
Census Tract130405
Assessed Land Value$192,240
Assessed Improvement Value$536,101
Assessment Year2025
About this property
Custom built home on 2 acres lot in highly sought after neighborhood. Amazing lot features over 100 mature trees with a backyard pond and a 24x44 ft covered pavilion with water and electric for RV, boat or equipment. Located in Johnson county between Mansfield and Burleson ISD. Unique home in a subdivision with only one entry with very little traffic creating a safe and peaceful spot in the country.
Investor Tools
$880,000
Estimated Property Value
$465,802Estimated Mortgage Balance
$414,198Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,280 /month
Positive
Cash Flow Estimate:
$1,760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$632/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,181
$728,341
2025
$192,240
$536,101
$728,341
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,181
$728,341
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$516,000
No
First
Apr 12, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$465,802
$414,198
47%
53%
$3,094/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$3,544/mo
$-1,034/mo
3.4%
