$427,830
NAL Estimated Property Value202 Arbor Creek Drive, Euless, TX, 76039
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Lot Size5,097 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN796C--52
Lot Number52
SubdivisionArbor Glen Addition
Land UseResidential
Legal DescriptionARBOR GLEN ADDITION LOT 52
Census Tract113510
Assessed Land Value$70,000
Assessed Improvement Value$357,830
Assessment Year2025
About this property
FULL OF UPDATES!! All new wood like ceramic tile flooring and freshly painted walls throughout, granite countertops in kitchen, Trex wood deck added in 2019, new roof and gutters in 2019, new HVAC in 2016. Great location with private backyard. Across the street from community pool, including extra parking for guests. HOA includes front yard and landscaping maintenance, full use of community pool and common areas maintenance. Solar panels are owned by Tesla, buyer to assume power purchase agreement.
Investor Tools
$427,830
Estimated Property Value
$225,697Estimated Mortgage Balance
$202,133Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,567 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$652/month
$139/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,687
$427,830
2025
$70,000
$357,830
$427,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,687
$427,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$252,000
No
First
Dec 18, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,697
$202,133
47%
53%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,650/mo
+$800/mo
6.9%
