$346,000
NAL Estimated Property Value1406 Cowtown Dr, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2003
Garage Spaces2
Land Information
APN126.4082.03110
Lot Number11
Land UseResidential
Legal DescriptionLOT 11 BLK 3 REMINGTON RANCH PH 1
Census Tract130418
Assessed Land Value$60,000
Assessed Improvement Value$274,711
Assessment Year2025
About this property
Lovely home in Remington Ranch. Ready for immediate Occupancy! One Story, 3 Bed, 2bath. Things you'll love about this home: Formal living room with built in bookcases. Fireplace trimmed with decorator's touch. Master bath with garden tub and convenient shelves attached to vanity. Huge master closet. Split bedrooms. Kitchen has island and cabinets with built-in drawers for ease in cooking. Large pantry. Large breakfast bar opens up to large family room. Walking distance to MISD elementary school. NEW ROOF NOV 19'.
Investor Tools
$346,000
Estimated Property Value
$302,283Estimated Mortgage Balance
$43,717Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,076 /month
Positive
Cash Flow Estimate:
$692 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$245/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,205
$334,711
2025
$60,000
$274,711
$334,711
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,205
$334,711
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$318,250
No
First
Aug 18, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,283
$43,717
12%
87%
$1,909/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$2,109/mo
+$311/mo
8.4%
