$304,000
NAL Estimated Property Value1600 Marshalldale Drive, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,596 sqft
Building Information
Year Built1956
Stories1
Garage Spaces2
Land Information
APN27690-6-5
Lot Number5
SubdivisionMc Knight Manor Addition
Land UseResidential
Legal DescriptionMC KNIGHT MANOR ADDITION BLOCK 6 LOT 5
Census Tract122600
Assessed Land Value$50,000
Assessed Improvement Value$230,000
Assessment Year2025
About this property
Beautifully house in the heart of Arlington! Charm & character abound. Refinished wood floors throughout, large kitchen, updated bathrooms, new windows, crown molding, recent HVAC, fence, tile, landscaping, fixtures, etc. Great location, easy access to everything! Close proximity to UTA and all the family-friendly attractions Arlington has to offer.
Investor Tools
$304,000
Estimated Property Value
$181,445Estimated Mortgage Balance
$122,555Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$530/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,841
$280,000
2025
$50,000
$230,000
$280,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,841
$280,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$208,550
No
First
Oct 11, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,445
$122,555
40%
60%
$1,251/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,251/mo
+$676/mo
7.6%
