$390,000
NAL Estimated Property Value1000 Kingston Drive, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size11,369 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN44980-91-17
Lot Number17
SubdivisionWalnut Creek Valley Addition
Land UseResidential
Legal DescriptionWALNUT CREEK VALLEY ADDITION BLOCK 91 LOT 17
Census Tract111312
Assessed Land Value$75,000
Assessed Improvement Value$237,000
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. SELLER WILL ACCEPT HIGHEST AND BEST OFFERS UNTIL 9 AM, WEDNESDAY, AUGUST 19TH. Classic Walnut Creek Valley home! Located on the corner of a cul-de-sac. Granite counter tops in kitchen. Double Oven. Dry bar in Breakfast Room. Convenient Pool Bath from outside to inside.
Investor Tools
$390,000
Estimated Property Value
$202,974Estimated Mortgage Balance
$187,026Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$636/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,686
$312,000
2025
$75,000
$237,000
$312,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,686
$312,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$228,000
No
First
Sep 21, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,974
$187,026
47%
52%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,367/mo
+$1,053/mo
7.4%
