$496,000
NAL Estimated Property Value311 Kings Way Drive, Mansfield, TX, 76063
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Exterior
Lot Size4,953 sqft
Building Information
Year Built1985
Stories2
Land Information
APN6137-1-17R1B
Lot Number17R1B
SubdivisionCambric Park
Land UseResidential
Legal DescriptionCAMBRIC PARK BLOCK 1 LOT 17R1B
Census Tract111309
Assessed Land Value$55,000
Assessed Improvement Value$145,000
Assessment Year2025
About this property
Highest and BEST Monday by 6PM....Fantastic Triplex in highly sought after area. Very high demand and occupancy history. Property is in good shape, no deferred maintenance. All units are identical. 1.5 story. Full 2 bedroom and 2 bath with fenced backyards, full size Washer and Dryer. Individual meters for water and electric paid by tenants, no gas. owner pays front yard mowing only. Each units has own central heat and air conditioning.
Investor Tools
$496,000
Estimated Property Value
$368,957Estimated Mortgage Balance
$127,043Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,976 /month
Positive
Cash Flow Estimate:
$992 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,071
$200,000
2025
$55,000
$145,000
$200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,071
$200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ensure Home Loans Llc
Conventional
$375,000
No
First
Jun 20, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,957
$127,043
25%
74%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,000/mo
$2,249/mo
+$751/mo
7.3%
