$134,487
NAL Estimated Property Value1735 Crest Grove Drive, Arlington, TX, 76012
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Building Information
Year Built1983
Land Information
APN-8688C---F--122
Lot Number122
SubdivisionCrestbluff Condominium
Land UseResidential
Legal DescriptionCRESTBLUFF CONDOMINIUM BLOCK F LOT 122 & .0184050 OF COMMON AREA
Census Tract121614
Assessed Land Value$20,000
Assessed Improvement Value$114,487
Assessment Year2025
About this property
Beautifully remodeled 2 bedroom 1 bath unit. Custom tile work through out. Laminate wood floors, Granite kitchen counter tops. Wont last. Go and show on Combo.
Investor Tools
$134,487
Estimated Property Value
$76,121Estimated Mortgage Balance
$58,366Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$807 /month
Positive
Cash Flow Estimate:
$269 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
$236/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,939
$134,487
2025
$20,000
$114,487
$134,487
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,939
$134,487
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Northpointe Bank
Conventional
$83,200
No
First
Nov 4, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$76,121
$58,366
43%
57%
$499/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$735/mo
+$721/mo
13.0%
