$271,000
NAL Estimated Property Value2406 Arapaho Drive, Arlington, TX, 76018
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,623 sqft
Building Information
Year Built1983
Stories1
Garage Spaces1
Land Information
APN45550-5-4
Lot Number4
SubdivisionWebb-Britton Estates
Land UseResidential
Legal DescriptionWEBB-BRITTON ESTATES BLOCK 5 LOT 4
Census Tract111513
Assessed Land Value$68,625
Assessed Improvement Value$201,375
Assessment Year2025
About this property
Great price on this updated one story beauty located in established south Arlington neighborhood. This home features open kitchen to cozy family room with fireplace. Terrific enclosed patio with a view of an over sized back yard. Many updates include new flooring, paint, updated bathrooms, updated kitchen, updated windows.Close to new shopping , schools and interstates. Many upgrades. See a list of upgrades under documents. The leased solar panels must be assumed by the buyer. A 14 month analysis shows a monthly saving of $54.
Investor Tools
$271,000
Estimated Property Value
$146,258Estimated Mortgage Balance
$124,742Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,623
$270,000
2025
$68,625
$201,375
$270,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,623
$270,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$169,575
No
First
Jun 7, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,258
$124,742
46%
54%
$1,017/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,017/mo
+$1,673/mo
11.9%
