Last 24 Hours
$381,000
NAL Estimated Property Value830 Navajo Dr, Burnet, TX, 78611
Off Market
3 Beds
2 Bath
1,216 Sq Ft
$80.76 / sqft
Built in 1996Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage AvailableAppliancesSee Remarks
FlooringSee Remarks
Exterior
Exterior FeaturesSee Remarks
Lot Size30,000 sqft
Building Information
Year Built1996
Garage Spaces3
Land Information
APN39238
Lot Number819-822
SubdivisionSherwood Shores Iii
Land UseResidential
Legal DescriptionS7700 SHERWOOD SHORES III LOT 819 THRU 822, 835 & 836 SEC B S# CRHTX5234
Census Tract960401
Assessed Land Value$30,000
Assessed Improvement Value$105,439
Assessment Year2025
About this property
Property is nearly 3/4 of an acre (.69 acres) as 6 legal lots. Both septic and well on property have been serviced and are in good order. Manufactured home (if kept) needs A LOT of work. Extremely low 1.48% tax rate. Handyman special, TLC, fixer upper, value add/rehab opportunity. See pictures. Owner financing available.
Investor Tools
$381,000
Estimated Property Value
$78,833Estimated Mortgage Balance
$302,306Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,515
$135,439
2025
$30,000
$105,439
$135,439
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,515
$135,439
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Melissa Burrows & John Burrows Jr
Purchase Money Mortgage
$84,150
No
First
Nov 18, 2022
Jan 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$78,833
$453,167
85%
21%
$505/mo
12.4%