$301,000
NAL Estimated Property Value2216 Chapel Downs Drive, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size8,721 sqft
Building Information
Year Built1986
Stories1
Garage Spaces2
Land Information
APN43960-11-7R
Lot Number7R
SubdivisionTurf Club Estates Addition
Land UseResidential
Legal DescriptionTURF CLUB ESTATES ADDITION BLOCK 11 LOT 7R
Census Tract111533
Assessed Land Value$50,000
Assessed Improvement Value$169,000
Assessment Year2025
About this property
Adorable 3 bedroom home with 2 baths in desirable south Arlington neighborhood close to schools, shopping and entertainment. Floor plan features 2 living areas, split bedrooms, wood burning fireplace, granite counters and lots of cabinets in kitchen and MORE. Spacious master bedroom with large bath, separate vanities and large walk in closet. Oversized back yard.
Investor Tools
$301,000
Estimated Property Value
$208,069Estimated Mortgage Balance
$92,931Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,699
$219,000
2025
$50,000
$169,000
$219,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,699
$219,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$225,318
Yes
First
Apr 29, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,069
$92,931
30%
69%
$1,351/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,351/mo
+$659/mo
8.0%
