$310,688
NAL Estimated Property Value2202 Shady Park Drive, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,965 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN38080-1-12
Lot Number12
SubdivisionShady Park Addition (Arlington
Land UseResidential
Legal DescriptionSHADY PARK ADDITION (ARLINGTON BLOCK 1 LOT 12
Census Tract111506
Assessed Land Value$55,744
Assessed Improvement Value$254,944
Assessment Year2025
About this property
PRETTY INSIDE & OUT! Just the way you like it. Beautiful landscaping...Sweet, updated 3 bedroom doll house with laminate plank flooring, kitchen with granite, painted cabinets and stainless steel appliances. All windows replaced in August 2020 to storm windows. Doors - inside & out have been replaced. 8 ft. privacy fence and storage shed in back. You'll love the enclosed garden room too with indoor & outdoor carpet and it's own window unit. Very close to Veteran's Park makes it even more desirable. Check it out.
Investor Tools
$310,688
Estimated Property Value
$249,680Estimated Mortgage Balance
$61,008Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,864 /month
Positive
Cash Flow Estimate:
$621 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,064
$310,688
2025
$55,744
$254,944
$310,688
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,064
$310,688
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Stand Alone Second / Subordinate Position
$9,447
No
First
Aug 9, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,680
$61,008
19%
80%
$1,646/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,646/mo
+$281/mo
7.4%
