$284,000
NAL Estimated Property Value3013 Rustic Meadow Trl, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker
Exterior
Lot Size5,998 sqft
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APN36827-2-26
Lot Number26
SubdivisionRustic Meadow Addition
Land UseResidential
Legal DescriptionRUSTIC MEADOW ADDITION BLOCK 2 LOT 26
Census Tract111319
Assessed Land Value$50,000
Assessed Improvement Value$193,000
Assessment Year2025
About this property
HONEY- STOP THE CAR!!! Available for move-in March 2nd!!! Well-kept 3-2-2 in great quiet neighborhood. Great Mansfield schools with GREAT access to Highways 287 and 360; restaurants, retail and hospital near. Open concept from dining room to kitchen and breakfast area. Fresh neutral colors and wood plank flooring. Storage shed and covered patio with mature trees are great for upcoming spring and summer nights!
Investor Tools
$284,000
Estimated Property Value
$63,525Estimated Mortgage Balance
$220,475Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$607/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,867
$243,000
2025
$50,000
$193,000
$243,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,867
$243,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$90,000
No
First
May 30, 2013
Jun 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,525
$220,475
77%
22%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
N/A
+$2,420/mo
10.2%
