$421,000
NAL Estimated Property Value1308 Spyglass Dr, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size9,596 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN44980-42-5
Lot Number5
SubdivisionWalnut Creek Valley Addition
Land UseResidential
Legal DescriptionWALNUT CREEK VALLEY ADDITION BLOCK 42 LOT 5
Census Tract111304
Assessed Land Value$55,000
Assessed Improvement Value$319,323
Assessment Year2025
About this property
CHANGING PLANS :ACCEPTING OFFERS UNTIL 6 PM, SUNDAY DECEMBER 6TH. This could be the most perfect home on the market. 4 bdrs, 2.1 baths, Formal dining, formal living, split bedrooms, located in Walnut Creek Valley, close to schools, shopping, and parks, corian counters in kitchen. Original owners, oversized rear entry garage. pool, complete with safety fence, handy storage building with electric, covered patio for additional entertainment area.
Investor Tools
$421,000
Estimated Property Value
$247,684Estimated Mortgage Balance
$173,316Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,526 /month
Positive
Cash Flow Estimate:
$842 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,697
$374,323
2025
$55,000
$319,323
$374,323
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,697
$374,323
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$276,000
No
First
Jan 8, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,684
$173,316
41%
59%
$1,655/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,655/mo
+$765/mo
6.9%
