$701,000
NAL Estimated Property Value1803 Firefly Dr, Mansfield, TX, 76063
$727,497 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Double Oven, Vented Exhaust Fan
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard
Lot Size13,504 sqft
Building Information
Year Built2023
Garage Spaces3
Land Information
APN34868-6-24
Lot Number24
SubdivisionRockwood Addition
Land UseResidential
Legal DescriptionROCKWOOD ADDITION PHASE 1 BLOCK 6 LOT 24
Census Tract111318
Assessed Land Value$113,134
Assessed Improvement Value$472,319
Assessment Year2025
Investor Tools
$701,000
Estimated Property Value
$641,093Estimated Mortgage Balance
$59,907Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$727,496
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,380 /month
Positive
Cash Flow Estimate:
$1,460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,346/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,652
$585,453
2025
$113,134
$472,319
$585,453
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,652
$585,453
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Equity Mortgage Inc
Conventional
$664,991
No
First
May 29, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$641,093
$59,907
8%
91%
$3,987/mo
