$341,000
NAL Estimated Property Value1123 Bannack Drive, Arlington, TX, 76001
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesStorage
Lot Size7,532 sqft
Building Information
Year Built1999
Stories2
Garage Spaces2
Land Information
APN39335-3-45
Lot Number45
SubdivisionSouth Cooper Estates Addition
Land UseResidential
Legal DescriptionSOUTH COOPER ESTATES ADDITION BLOCK 3 LOT 45
Census Tract111567
Assessed Land Value$50,000
Assessed Improvement Value$285,000
Assessment Year2025
About this property
MANSFIELD SCHOOLS. Whether you like indoor or outdoor living this is the home for you. Both formal and informal living areas downstairs and an additional living area upstairs. Large pantry area located in laundry room. Kitchen is large and open to living area for easy entertaining or quiet family time. Ample bedrooms are all located upstairs. There is plenty of room to relax on the covered back patio. Make sure you see this beautiful home.
Investor Tools
$341,000
Estimated Property Value
$192,128Estimated Mortgage Balance
$148,872Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,046 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$828/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,227
$335,000
2025
$50,000
$285,000
$335,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,227
$335,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$223,250
No
First
May 23, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,128
$148,872
43%
56%
$1,339/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$1,339/mo
+$1,191/mo
8.9%
