Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$257,000

NAL Estimated Property Value

845 Willow Circle N, Burleson, TX, 76028

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,135 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$226.43 / sqft
Year BuiltBuilt in 1977

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
AppliancesDishwasher, Disposal, Electric Range

Exterior

Lot Size10,359 sqft

Building Information

Year Built1977
Garage Spaces2

Land Information

APN126.2790.00595
Lot Number7
Land UseResidential
Legal DescriptionLOT 7 BLK 8 WILLOW RUN
Census Tract130217
Assessed Land Value$47,000
Assessed Improvement Value$166,754
Assessment Year2025

About this property

This single-family home is located in the Willow Run subdivision in Burleson, Texas. The completely remodeled home is move in ready. Many updates include kitchen updated with new cabinets, counter tops, and eat in kitchen. There is a sliding door off the dining area perfect for an additional sitting area or could make a courtyard feel. Both bathrooms have been completely remodeled with brand new tile in showers and new vanities. HVAC is brand new. The functional floor plan has a great flow and designer touches throughout the entire home. This corner lot is large with a large backyard. The attached two car garage has great space and can be accessed from the front porch entry. This cute property is ready for personal touches. Buyer and buyers agent to verify listing information, including not limited to square footage and schools. Schedule your showing today.

Investor Tools

Property Icon
$257,000
Estimated Property Value
$124,094Estimated Mortgage Balance
$132,906Estimated Equity
51% 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

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$713
$213,754
2025
$47,000
$166,754
$213,754
No

Tax History

Year
Tax Paid
Assessed Value
2025
$713
$213,754

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Commercial
$125,000
No
First
Dec 18, 2025
Dec 2026

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$124,094
$132,906
51%
48%
$750/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$750/mo
+$1,270/mo
9.4%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Burleson

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

845 Willow Circle N | Property Details | No Agent List