$411,000
NAL Estimated Property Value2510 Cherry Sage Drive, Arlington, TX, 76001
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Marble
Exterior
Exterior FeaturesRain Gutters
Lot Size8,895 sqft
Building Information
Year Built2004
Stories1
Garage Spaces2
Land Information
APN13572F-L-74
Lot Number74
SubdivisionFannin Farm West Addition
Land UseResidential
Legal DescriptionFANNIN FARM WEST ADDITION BLOCK L LOT 74
Census Tract111409
Assessed Land Value$65,000
Assessed Improvement Value$300,000
Assessment Year2025
About this property
Owners take pride of this beautiful traditional style home located in the Cul de sac of a well established neighborhood within Mansfield ISD. Stunning white Mable floors, fresh painted, tons of windows for natural lights with open floor plan. The kitchen has granite countertops, stainless steel appliances with skylights ceiling that overlook into the spaces living room. A great size backyard with covered patio, ideal for entertaining with no neighbors behind. Buyer and buyer agent to verify all information for accuracy.
Investor Tools
$411,000
Estimated Property Value
$246,103Estimated Mortgage Balance
$164,897Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,466 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$694/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,275
$365,000
2025
$65,000
$300,000
$365,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,275
$365,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$279,300
No
First
Apr 2, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,103
$164,897
40%
60%
$1,675/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$1,925/mo
+$605/mo
7.4%
