$368,000
NAL Estimated Property Value2201 Forest Park Circle, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,111 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN1235C-3-21
Lot Number21
SubdivisionAuburn Park Addition
Land UseResidential
Legal DescriptionAUBURN PARK ADDITION BLOCK 3 LOT 21
Census Tract111551
Assessed Land Value$65,000
Assessed Improvement Value$275,965
Assessment Year2025
About this property
Awesome one story home with open floor plan. 3-2-2 with two living, two dining and a study with french doors. Split bedrooms, large island kitchen with breakfast bar. Wood blinds, ceramic tile. Nice backyard with many shade trees. Neighborhood park. Great Location close to shopping. Water heater replaced May 2021 Disher washer replaced August 2020 HVAC replaced August 2015
Investor Tools
$368,000
Estimated Property Value
$358,953Estimated Mortgage Balance
$9,047Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,208 /month
Positive
Cash Flow Estimate:
$736 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$682/month
$290/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,344
$340,965
2025
$65,000
$275,965
$340,965
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,344
$340,965
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trinity Oaks Mortgage Llc
Conventional
$388,000
No
First
May 19, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,953
$9,047
2%
98%
$2,327/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$2,617/mo
$-197/mo
7.9%
