$398,000
NAL Estimated Property Value1203 Saint Andrews Drive, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,187 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN44965-2-6
Lot Number6
SubdivisionWalnut Creek Est (Mansfield)
Land UseResidential
Legal DescriptionWALNUT CREEK EST (MANSFIELD) BLOCK 2 LOT 6
Census Tract111312
Assessed Land Value$75,000
Assessed Improvement Value$252,000
Assessment Year2025
About this property
Located in the heart of Walnut Creek, across from the Golf Course. 4 Bedroom. Spit Master. 4th Bedroom has bathroom access for private guest area. Open living area with accent fireplace. Master bedroom has unique utility room placement. Spacious galley kitchen. Formal Dining room. Covered patio with large backyard. Home surrounded by much higher priced properties.
Investor Tools
$398,000
Estimated Property Value
$205,783Estimated Mortgage Balance
$192,217Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$848/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,184
$327,000
2025
$75,000
$252,000
$327,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,184
$327,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Fha
$225,774
Yes
First
Sep 25, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,783
$192,217
48%
52%
$1,354/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,000/mo
$1,354/mo
+$1,646/mo
9.0%
