$459,000
NAL Estimated Property Value9701 Forest Dr, Burleson, TX, 76028
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Refrigerator
FlooringLaminate
Exterior
Exterior FeaturesDog Run, Other
Building Information
Year Built2015
Land Information
APN126.3801.06070
Lot Number7
Land UseResidential
Legal DescriptionLOT 7 ANGEL FOREST
Census Tract130419
Assessed Land Value$20,000
Assessed Improvement Value$120,540
Assessment Year2025
About this property
Super cute country home on a quiet lot in Burleson, Alvarado ISD. 3 bedroom and 2 bath with big yard and dog run. No garage. Fridge, washer and dryer included.
Investor Tools
$459,000
Estimated Property Value
$182,865Estimated Mortgage Balance
$276,135Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,754 /month
Positive
Cash Flow Estimate:
$918 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$399/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,490
$140,540
2025
$20,000
$120,540
$140,540
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,490
$140,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$206,250
No
First
Jul 14, 2020
Aug 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,865
$276,135
60%
40%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,237/mo
+$783/mo
5.3%
