$253,000
NAL Estimated Property Value1404 Roanoke St, Arlington, TX, 76014
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Refrigerator
FlooringCeramic Tile
Exterior
Lot Size6,630 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN40510-35-2
Lot Number2
SubdivisionStoneridge Addition
Land UseResidential
Legal DescriptionSTONERIDGE ADDITION BLOCK 35 LOT 2
Census Tract111522
Assessed Land Value$59,670
Assessed Improvement Value$150,679
Assessment Year2025
About this property
This home is ready for its new designer touches and updates! Come make it your own! 3 beds, 2 baths, 1152 square feet, large back yard, 2 storage sheds, eat-in kitchen, and 2 car front entry garage. The home does need repairs including possible foundation repair. The seller does not have any inspections on the home. The home is sold as-is, where-is. Cash or conventional only.
Investor Tools
$253,000
Estimated Property Value
$213,350Estimated Mortgage Balance
$39,650Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$489/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,597
$210,349
2025
$59,670
$150,679
$210,349
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,597
$210,349
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$225,000
No
First
Jul 13, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,350
$39,650
15%
84%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,060/mo
$1,349/mo
+$711/mo
9.8%
