$111,000
NAL Estimated Property Value1740 Crest Point Drive, Arlington, TX, 76012
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Vented Exhaust Fan, Washer
FlooringCeramic Tile, Laminate
Exterior
Building Information
Year Built1983
Land Information
APN-8688C---C--209
Lot Number209
SubdivisionCrestbluff Condominium
Land UseResidential
Legal DescriptionCRESTBLUFF CONDOMINIUM BLOCK C LOT 209 & .0184050 OF COMMON AREA
Census Tract121614
Assessed Land Value$20,000
Assessed Improvement Value$86,000
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
$111,000
Estimated Property Value
$95,379Estimated Mortgage Balance
$15,621Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$666 /month
Positive
Cash Flow Estimate:
$222 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$148/month
$236/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,215
$106,000
2025
$20,000
$86,000
$106,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,215
$106,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$104,249
No
First
Nov 22, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,379
$15,621
14%
86%
$626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$862/mo
+$594/mo
15.7%
