$286,000
NAL Estimated Property Value311 Mahogany Dr, Arlington, TX, 76018
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
Exterior
Lot Size5,506 sqft
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN13510-53-36
Lot Number36
SubdivisionFairfield Addition
Land UseResidential
Legal DescriptionFAIRFIELD ADDITION BLOCK 53 LOT 36
Census Tract111541
Assessed Land Value$49,590
Assessed Improvement Value$218,334
Assessment Year2025
About this property
Bring on your first time buyers. This home has been beautifully re designed. New, floors, New appliances, New Roof, New HVAC, New Duct work New Floors, New Landscaping and New Grass. The only thing it needs is New owners! it is move-in ready and waiting for you! schedule your showings today, this one will not last long. *Seller willing to offer a 1 year home warranty to buyer*
Investor Tools
$286,000
Estimated Property Value
$287,769Estimated Mortgage Balance
$286,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,979 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$471/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,227
$267,924
2025
$49,590
$218,334
$267,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,227
$267,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$304,000
No
First
Jun 27, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,769
N/A
0%
101%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,823/mo
+$867/mo
11.3%
