$333,000
NAL Estimated Property Value904 Walnut St, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesOther
Lot Size7,444 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN26271----8---38---20
Lot Number38-39
SubdivisionMistletoe Hill Ph I & Ii
Land UseResidential
Legal DescriptionMISTLETOE HILL PH I & II BLOCK 8 LOT 38 & 39
Census Tract111030
Assessed Land Value$60,000
Assessed Improvement Value$273,000
Assessment Year2025
About this property
Super cute duplex...ready for move in!!
Investor Tools
$333,000
Estimated Property Value
$206,621Estimated Mortgage Balance
$126,379Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,755
$333,000
2025
$60,000
$273,000
$333,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,755
$333,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$228,000
No
First
Jun 30, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,621
$126,379
37%
62%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$1,367/mo
+$1,143/mo
9.0%
