$313,000
NAL Estimated Property Value1602 Celeste Court, Arlington, TX, 76012
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size11,931 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN33580-2-50
Lot Number50
SubdivisionRandol Wood Addition
Land UseResidential
Legal DescriptionRANDOL WOOD ADDITION BLOCK 2 LOT 50
Census Tract121615
Assessed Land Value$81,935
Assessed Improvement Value$226,952
Assessment Year2025
About this property
Great curb appeal on this home at end of culdesac. Good sized backyard with trees, patio and green house. Large living area with laminate wood floors, vaulted ceiling, woodburning fireplace, atrium doors overlooking backyard. Kitchen and dining area open to living area. Master bedroom has vaulted ceilings, walk in closet, updated cabinet with sink, tub shower combination. Vinyl plank floors throughout home. No carpet in this home. HVAC system replaced in 2014, sprinkler system. Recent updated hardi plank siding around entire home.
Investor Tools
$313,000
Estimated Property Value
$189,944Estimated Mortgage Balance
$123,056Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$693/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,751
$308,887
2025
$81,935
$226,952
$308,887
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,751
$308,887
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Choice Loan Services Inc
Fha
$216,015
Yes
First
Mar 3, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,944
$123,056
39%
61%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,296/mo
+$631/mo
7.4%
