$327,606
NAL Estimated Property Value2100 Woodland Oaks Dr, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringVinyl
Exterior
Lot Size7,937 sqft
Building Information
Year Built1986
Stories1
Garage Spaces2
Land Information
APN38010-1-1
Lot Number1
SubdivisionShady Oaks Garden Home Addn
Land UseResidential
Legal DescriptionSHADY OAKS GARDEN HOME ADDN BLOCK 1 LOT 1
Census Tract121606
Assessed Land Value$45,000
Assessed Improvement Value$282,606
Assessment Year2025
About this property
Beautiful, newly remodeled home in Southwest Arlington on corner lot. This home features vaulted plastered ceilings (no popcorn) all new cabinets, countertops and fixtures throughout. New garden tub and separate shower in Master Bedroom. Fresh, new paint and new luxury vinyl plank flooring! Brand new Amana dishwasher, Whirlpool range and microwave. New fencing with a huge backyard! Close to shopping, Lake Arlington Golf Course, entertainment and major highways!
Investor Tools
$327,606
Estimated Property Value
$261,727Estimated Mortgage Balance
$65,879Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,966 /month
Positive
Cash Flow Estimate:
$655 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$555/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,021
$327,606
2025
$45,000
$282,606
$327,606
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,021
$327,606
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Omaha
Conventional
$285,000
No
First
Jan 28, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$261,727
$65,879
20%
80%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,709/mo
+$218/mo
7.1%
