$175,000
2112 Rustling Elm St, Burleson, TX, 76028
$200,975 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Exterior
Lot Size26,746 sqft
Building Information
Year Built1970
Stories1
Land Information
APN30535-7-3
Lot Number3
SubdivisionOak Grove Acres Addition
Land UseResidential
Legal DescriptionOAK GROVE ACRES ADDITION BLOCK 7 LOT 3
Census Tract111204
Assessed Land Value$26,206
Assessed Improvement Value$121,594
Assessment Year2025
About this property
A rare opportunity to own 1 acre in a quiet cul-de-sac with plenty of potential! This property has been well maintained and lovingly cared for by the same owner since 1970. Priced to sell as-is, this property is being offered as a cash-only sale and presents an opportunity for investors or buyers looking for a project with room to explore its potential. With a full acre to work with, the possibilities are worth a look. If you're looking for land, potential, and an opportunity to make it your own, this one is worth considering!
Investor Tools
$0Estimated Mortgage Balance
$292,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$200,975
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$128/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$76
$147,800
2025
$26,206
$121,594
$147,800
No
Tax History
Year
Tax Paid
Assessed Value
2025
$76
$147,800
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$292,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
N/A
+$1,530/mo
6.3%
