$276,000
NAL Estimated Property Value1315 Columbine Court, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,279 sqft
Building Information
Year Built1970
Stories1
Garage Spaces2
Land Information
APN910-19-7
Lot Number7
SubdivisionArlington Gardens Addition
Land UseResidential
Legal DescriptionARLINGTON GARDENS ADDITION BLOCK 19 LOT 7
Census Tract122702
Assessed Land Value$29,120
Assessed Improvement Value$169,094
Assessment Year2025
About this property
**MULTIPLE OFFERS RECEIVED - BEST AND FINAL DUE 8pm 1-27-2022** Come see this charming 3-bedroom, 2-bath, 2-car garage home nestled on a cul-de-sac street tucked right in the heart of 76013. Nearby parks, desirable schools, and centrally located to all that Arlington has to offer. This home is a blank slate for whatever you would like it to be. A brand new roof was installed November of 2021 and should protect your investment for years to come. Don't miss this opportunity! *Back on market due to buyer’s financing issues.
Investor Tools
$276,000
Estimated Property Value
$238,998Estimated Mortgage Balance
$37,002Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$391/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,312
$198,214
2025
$29,120
$169,094
$198,214
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,312
$198,214
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$252,200
No
First
Feb 18, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,998
$37,002
13%
87%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,559/mo
+$368/mo
8.4%
