$395,000
NAL Estimated Property Value2205 Laura Elizabeth Trail, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,754 sqft
Building Information
Year Built1998
Stories2
Garage Spaces2
Land Information
APN17793-9-3
Lot Number3
SubdivisionHeritage Estates Addition-Mnfd
Land UseResidential
Legal DescriptionHERITAGE ESTATES ADDITION-MNFD BLOCK 9 LOT 3
Census Tract111311
Assessed Land Value$60,000
Assessed Improvement Value$315,000
Assessment Year2025
About this property
Beautiful home with 4bedrooms, 3 living room 2 and half bath, oversized garage, beautiful landscaping, hardwood floors, huge master bedroom with large closet, upstairs-game room and loft. with high ceiling and decorate lightings.
Investor Tools
$395,000
Estimated Property Value
$283,057Estimated Mortgage Balance
$111,943Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$776/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,337
$375,000
2025
$60,000
$315,000
$375,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,337
$375,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Va
$312,951
Yes
First
May 19, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,057
$111,943
28%
72%
$1,877/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,000/mo
$1,877/mo
+$1,123/mo
9.1%
