$360,550
NAL Estimated Property Value2902 Bahar Drive, Arlington, TX, 76010
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Wood
Exterior
Lot Size8,590 sqft
Building Information
Year Built2005
Stories1
Garage Spaces2
Land Information
APN47709-L-2
Lot Number2
SubdivisionWoods Of Timberlake Addn, The
Land UseResidential
Legal DescriptionWOODS OF TIMBERLAKE ADDN, THE BLOCK L LOT 2
Census Tract121907
Assessed Land Value$50,000
Assessed Improvement Value$310,550
Assessment Year2025
About this property
This home has new paint, new floors, refinished cabinets, new diswasher, and 3 year old HVAC system. Water heater is 1 year old. This home is walking distance to Crouch Elementary. Great open floor plan with two large separate living areas. This home has a huge backyard perfect for kids or the Texas summer. Excellent location with easy access to 360 and George Bush Turnpike.
Investor Tools
$360,550
Estimated Property Value
$194,911Estimated Mortgage Balance
$165,639Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,163 /month
Positive
Cash Flow Estimate:
$721 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$807/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,880
$360,550
2025
$50,000
$310,550
$360,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,880
$360,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$218,500
No
First
Oct 14, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,911
$165,639
45%
54%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,311/mo
+$616/mo
6.4%
