$313,009
NAL Estimated Property Value1206 Waggoner Dr, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Exterior
Lot Size9,727 sqft
Building Information
Year Built1959
Stories1
Garage Spaces2
Land Information
APN3520-14-4
Lot Number4
SubdivisionBriarwood Estates-Arlington
Land UseResidential
Legal DescriptionBRIARWOOD ESTATES-ARLINGTON BLOCK 14 LOT 4
Census Tract122500
Assessed Land Value$77,840
Assessed Improvement Value$235,169
Assessment Year2025
About this property
Great opportunity in a classic Arlington neighborhood! Adorable 3 bedroom 2 bath home with lots of charm, backs up to Pantego Christian School. Family room, living room, dining room and kitchen are open with tons of natural light. Dining room and living room have hardwood floors, freshly updated carpet in bedrooms and family room. Roof and HVAC replaced in 2025. Close to dining, shopping and entertainment! Seller offering $5000 towards buyers closing costs or rate reduction with an acceptable offer.
Investor Tools
$313,009
Estimated Property Value
$147,784Estimated Mortgage Balance
$166,059Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,693
$313,009
2025
$77,840
$235,169
$313,009
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,693
$313,009
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$161,225
No
First
Jan 18, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,784
$165,225
52%
47%
$967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$967/mo
+$960/mo
7.4%
