$231,247
NAL Estimated Property Value1801 Wallingford Drive, Arlington, TX, 76018
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,072 sqft
Building Information
Year Built1983
Stories1
Garage Spaces1
Land Information
APN28045-3-15
Lot Number15
SubdivisionNewport Village
Land UseResidential
Legal DescriptionNEWPORT VILLAGE BLOCK 3 LOT 15
Census Tract111514
Assessed Land Value$54,657
Assessed Improvement Value$176,590
Assessment Year2025
About this property
DARLING HOME WAITING FOR IT'S NEW OWNERS! MOVE IN READY THREE BEDROOM HOME REMODELED! KITCHEN FEATURES PLENTY OF CABINET SPACE.. *** Multiple Offers... Best and Highest due on Tuesday at 12:00 noon.
Investor Tools
$231,247
Estimated Property Value
$120,827Estimated Mortgage Balance
$110,420Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,387 /month
Positive
Cash Flow Estimate:
$462 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$518/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,054
$231,247
2025
$54,657
$176,590
$231,247
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,054
$231,247
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Absolute Mortgage & Lending
Conventional
$136,000
No
First
Aug 10, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,827
$110,420
47%
52%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,030/mo
$816/mo
+$1,214/mo
10.5%
