$290,000
NAL Estimated Property Value2414 S Graham Drive, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size3,132 sqft
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN15930-1-5RC-C
Lot Number5RC
SubdivisionGraham Square
Land UseResidential
Legal DescriptionGRAHAM SQUARE BLOCK 1 LOT 5RC
Census Tract122500
Assessed Land Value$45,000
Assessed Improvement Value$203,000
Assessment Year2025
About this property
Very nicely updated townhouse in central Arlington located in a quiet townhome subdivision. With inside updates complete and a very low maintenance exterior, this home is perfect for anyone looking for relaxed living. Updates completed Sept. '18 include all flooring, paint, granite throughout, all plumbing and light fixtures, stainless appliances, backsplash, shower tile, cabinet and door hardware, and much more! Back patio is covered and private. The garage has an entire wall of built in storage cabinets.
Investor Tools
$290,000
Estimated Property Value
$127,080Estimated Mortgage Balance
$162,920Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,770
$248,000
2025
$45,000
$203,000
$248,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,770
$248,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Independent Mortgage Inc
Conventional
$140,775
No
First
Apr 19, 2021
May 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,080
$162,920
56%
44%
$845/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$845/mo
+$1,082/mo
8.0%
