$362,000
NAL Estimated Property Value204 Fort Edward Drive, Arlington, TX, 76002
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,183 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN7174-3-3
Lot Number3
SubdivisionCherry Creek Estates Addition
Land UseResidential
Legal DescriptionCHERRY CREEK ESTATES ADDITION BLOCK 3 LOT 3
Census Tract111568
Assessed Land Value$60,000
Assessed Improvement Value$294,030
Assessment Year2025
About this property
Pride in ownership shows in this single-owner home with tons of upgrades! This home has a great, custom layout offering lots of flex space; 2nd living, dinner, study – whatever you want it to be. Completely custom kitchen boasts walls of cabinets with endless storage, updated Whirlpool stainless appliances, & beautiful glass tile back splash. Fresh neutral paint and beautiful laminate floors make this home move-in ready! The extended patio is perfect for entertaining!
Investor Tools
$362,000
Estimated Property Value
$226,498Estimated Mortgage Balance
$135,502Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,172 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$808/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,891
$354,030
2025
$60,000
$294,030
$354,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,891
$354,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$257,050
No
First
Apr 6, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,498
$135,502
37%
63%
$1,542/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,542/mo
+$1,338/mo
9.5%
