$572,000
NAL Estimated Property Value2117 Castle Creek Drive, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop
FlooringCeramic Tile, Wood
Exterior
Lot Size10,498 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN22716C-1-15
Lot Number15
SubdivisionKings Mill Addition
Land UseResidential
Legal DescriptionKINGS MILL ADDITION BLOCK 1 LOT 15
Census Tract111311
Assessed Land Value$110,000
Assessed Improvement Value$382,000
Assessment Year2025
Investor Tools
$572,000
Estimated Property Value
$302,681Estimated Mortgage Balance
$269,319Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,432 /month
Positive
Cash Flow Estimate:
$1,144 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,082/month
$980/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,129
$492,000
2025
$110,000
$382,000
$492,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,129
$492,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$340,000
No
First
Sep 16, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,681
$269,319
47%
53%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$3,019/mo
$-599/mo
5.1%
