$325,225
NAL Estimated Property Value220 Arbury Drive, Forney, TX, 75126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size9,252 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APN00.0933.0011.0013.00.02.02
Lot Number13
SubdivisionEagle Ridge Ph 2a
Land UseResidential
Legal DescriptionEAGLE RIDGE PH 2A, BLOCK K, LOT 13
Census Tract050209
Assessed Land Value$88,000
Assessed Improvement Value$237,225
Assessment Year2025
About this property
If you are looking for a new home, but would prefer to not to wait for it to be built, this is the home for you! Wood floors in living room, dining room, entry and hallways. Knotty Alder Cabinets in kitchen and baths, Granite in kitchen with back splash. Tile in wet areas. Added Security Door in Front with Storm Door in back. Cabinets added in Laundry Room. They haven't even hung pictures, so the walls are perfect! 10 x 12 Storage Building in backyard with the addition of 11 Crepe Myrtle Trees! This gently lived in home is an absolute gem!!!
Investor Tools
$325,225
Estimated Property Value
$163,838Estimated Mortgage Balance
$161,387Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,951 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,922
$325,225
2025
$88,000
$237,225
$325,225
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,922
$325,225
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$188,720
No
First
Sep 23, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,838
$161,387
49%
50%
$1,132/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,560/mo
$1,372/mo
+$1,188/mo
9.4%
