Last 24 Hours
$256,975
NAL Estimated Property Value821 SW Hillside Drive, Burleson, TX, 76028
Off Market
4 Beds
2 Bath
1,394 Sq Ft
$114.06 / sqft
Built in 1971Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 2AppliancesPlumbed For Ice Maker, Electric Water Heater
FlooringVinyl, Wood
Exterior
Exterior FeaturesStorage
Building Information
Year Built1971
Garage Spaces2
Land Information
APN126.2750.01135
Lot Number23
Land UseResidential
Legal DescriptionLOT 23 BLK 9 SUMMERCREST ADDN
Census Tract130218
Assessed Land Value$52,000
Assessed Improvement Value$204,975
Assessment Year2025
About this property
Beautifully remodeled 4 bedroom, 2 bath home. New granite counter tops, new roof, new paint and much more. Large covered patio to enjoy the large tree shaded back yard. Large storage building for all your storage. All this at an affordable price. Come check it out before it is gone.
Investor Tools
$256,975
Estimated Property Value
$158,873Estimated Mortgage Balance
$98,102Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,879
$256,975
2025
$52,000
$204,975
$256,975
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,879
$256,975
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Simple Inc
Conventional
$173,000
No
First
Jan 5, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,873
$98,102
38%
62%
$1,038/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,038/mo
+$982/mo
9.4%
12.4%