$372,000
NAL Estimated Property Value1003 Andromeda Way, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,231 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN38115-1-44
Lot Number44
SubdivisionShady Valley West Addition
Land UseResidential
Legal DescriptionSHADY VALLEY WEST ADDITION BLOCK 1 LOT 44
Census Tract121606
Assessed Land Value$70,000
Assessed Improvement Value$292,282
Assessment Year2025
About this property
Bright open floor plan in gated neighborhood. Backs up to golf course! Master bath has a jetted tub, walk in closet and two sinks. Spacious kitchen has an island, corian counter tops, and over looks large family room. A MUST SEE!
Investor Tools
$372,000
Estimated Property Value
$45,395Estimated Mortgage Balance
$326,605Estimated Equity
87% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,232 /month
Positive
Cash Flow Estimate:
$744 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$802/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,769
$362,282
2025
$70,000
$292,282
$362,282
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,769
$362,282
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ch Mortgage Company I Ltd
Unknown
$127,350
No
First
Jul 24, 2003
Aug 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$45,395
$326,605
87%
12%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
N/A
+$1,927/mo
6.2%
