$260,000
NAL Estimated Property Value2706 Capistrano Ct S, Arlington, TX, 76015
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,126 sqft
Building Information
Year Built1982
Stories1
Garage Spaces2
Land Information
APN31153-7-12
Lot Number12
SubdivisionOlympia Park
Land UseResidential
Legal DescriptionOLYMPIA PARK BLOCK 7 LOT 12
Census Tract111526
Assessed Land Value$56,130
Assessed Improvement Value$183,870
Assessment Year2025
About this property
Ideal location close to schools, shopping and entertainment. This 3 bedroon home features 2 full baths and OPEN LIVING concept. TWO living areas PLUS outdoor workshop complete with electricity and window AC. Large fenced backyard. Anticipated LIVE date is Thursday June 15th.
Investor Tools
$260,000
Estimated Property Value
$182,059Estimated Mortgage Balance
$77,941Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,671
$240,000
2025
$56,130
$183,870
$240,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,671
$240,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Omaha
Conventional
$192,000
No
First
Jul 21, 2023
Aug 2038
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,059
$77,941
29%
70%
$1,152/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,152/mo
+$938/mo
9.6%
