$328,000
NAL Estimated Property Value1013 Remington Ranch Road, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2003
Garage Spaces2
Land Information
APN126.4082.04020
Lot Number2
Land UseResidential
Legal DescriptionLOT 2 BLK 4 REMINGTON RANCH PH 1
Census Tract130418
Assessed Land Value$60,000
Assessed Improvement Value$237,061
Assessment Year2025
About this property
GORGEOUS HOME THAT’S NEWLY RENOVATED! Updates include, NEW Laminate Floors, NEW Tile in both bathrooms and kitchen, NEW Cabinets in Kitchen, NEW Stainless Appliances, NEW Paint, NEW Carpet, NEW Hot Water Heater, NEW AC Units, NEW Light Fixtures and Ceiling Fans, too many to mention! This property is move in ready and won’t last long!
Investor Tools
$328,000
Estimated Property Value
$196,733Estimated Mortgage Balance
$131,267Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$958
$297,061
2025
$60,000
$237,061
$297,061
No
Tax History
Year
Tax Paid
Assessed Value
2025
$958
$297,061
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Conventional
$220,924
No
First
Sep 17, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,733
$131,267
40%
60%
$1,357/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,607/mo
+$813/mo
8.9%
