$243,000
NAL Estimated Property Value1406 Rosewood Lane, Arlington, TX, 76010
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,196 sqft
Building Information
Year Built1965
Stories1
Land Information
APN32610-25-4
Lot Number4
SubdivisionPlaza Terrace Addition
Land UseResidential
Legal DescriptionPLAZA TERRACE ADDITION BLOCK 25 LOT 4
Census Tract122902
Assessed Land Value$40,000
Assessed Improvement Value$109,552
Assessment Year2025
About this property
Charming 3 bedroom, 1.5 bath home with converted garage. This home has new carpet and paint and is ready for move in. The large living and kitchen overlook the spacious backyard, the kitchen has newer oven-range, ceramic tile and the cabinets were just painted for a fresh look and feel, the converted garage is open to the kitchen and boasts a wood burning fireplace and is perfect for a second living or office area. Recent foundation work done. Great established neighborhood!
Investor Tools
$243,000
Estimated Property Value
$136,458Estimated Mortgage Balance
$106,542Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$374/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,269
$149,552
2025
$40,000
$109,552
$149,552
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,269
$149,552
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aspire Bank
Conventional
$150,000
No
First
Aug 24, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,458
$106,542
43%
56%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$900/mo
+$1,027/mo
9.5%
