$337,000
NAL Estimated Property Value1603 Green Hill Drive, Arlington, TX, 76014
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,617 sqft
Building Information
Year Built1998
Stories2
Garage Spaces2
Land Information
APN13549-1-26
Lot Number26
SubdivisionFairway Meadows Addn-Arlington
Land UseResidential
Legal DescriptionFAIRWAY MEADOWS ADDN-ARLINGTON BLOCK 1 LOT 26
Census Tract111569
Assessed Land Value$59,589
Assessed Improvement Value$261,724
Assessment Year2025
About this property
What a find: 2 master bedrooms, New paint, New Granite Added Sunroom on back. This 4 bd 3 bath home with gas cooktop, Island open kitchen. 2 Living arears with wood burning fireplace. This is a must see,
Investor Tools
$337,000
Estimated Property Value
$221,972Estimated Mortgage Balance
$115,028Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,022 /month
Positive
Cash Flow Estimate:
$674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$581/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,290
$321,313
2025
$59,589
$261,724
$321,313
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,290
$321,313
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$244,000
No
First
Aug 2, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,972
$115,028
34%
66%
$1,463/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,463/mo
+$1,097/mo
9.1%
