Last 24 Hours
$2,050
2828 Inniswood Cir, Arlington, TX, 76015
On Market
2 Beds
2 Bath
1,174 Sq Ft
Single Family Residence
$1.75 / sqft
Built in 1984Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Washer
Exterior
Private PoolLot Size1,076 sqft
Building Information
Year Built1984
Stories2
Garage Spaces1
Land Information
APN25020---------8G--40
Lot Number8G
SubdivisionMask, W Addition
Land UseResidential
Legal DescriptionMASK, W ADDITION LOT 8G AKA BLK 2 LT 6 INNISWOOD & PART OF COMMON AREA
Census Tract111552
Assessed Land Value$40,000
Assessed Improvement Value$160,000
Assessment Year2025
Investor Tools
$198,467Estimated Mortgage Balance
$56,976Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,524 /month
Positive
Cash Flow Estimate:
$508 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$470/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,371
$200,000
2025
$40,000
$160,000
$200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,371
$200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$213,750
No
First
Jul 29, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,467
$38,533
16%
78%
$1,282/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,580/mo
$1,282/mo
+$298/mo
7.5%
12.4%