$196,000
NAL Estimated Property Value1401 Forest Edge Dr Apt 13, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Exterior FeaturesCourtyard
Building Information
Year Built1970
Land Information
APN14120C---A---13
Lot Number13
SubdivisionForest Edge Condominium Sub
Land UseResidential
Legal DescriptionFOREST EDGE CONDOMINIUM SUB BLOCK A LOT 13 & .03519 CE
Census Tract111505
Assessed Land Value$30,000
Assessed Improvement Value$161,753
Assessment Year2025
About this property
One of the most popular and desirable condos in this complex!!! First floor unit with semi private entrance, and generous private outdoor space, very pet friendly! Unit 13 is situated on the front corner of the building and has its assigned parking space directly across from the unit entrance. Great floorplan with two bedrooms, and two full bathrooms, including a walk in tub! Kitchen has been updated with granite countertops. Enjoy this quiet tucked away condo, while you are just a few minutes from shopping, dining and entertainment!
Investor Tools
$196,000
Estimated Property Value
$0Estimated Mortgage Balance
$196,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
$187/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,710
$191,753
2025
$30,000
$161,753
$191,753
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,710
$191,753
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$196,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$187/mo
+$1,269/mo
8.9%
