$390,000
NAL Estimated Property Value3203 Jerry Lane, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Double Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,360 sqft
Building Information
Year Built1984
Stories1
Garage Spaces2
Land Information
APN27625-F-27
Lot Number27
SubdivisionMc Kamy Oaks Addition
Land UseResidential
Legal DescriptionMC KAMY OAKS ADDITION BLOCK F LOT 27
Census Tract111530
Assessed Land Value$75,000
Assessed Improvement Value$279,447
Assessment Year2025
About this property
HOME SWEET HOME. Well loved and well cared for 3 bedroom home with 2.5 baths, two spacious living areas, formal dining, two wood burning fireplaces and an updated kitchen with granite countertops and a double oven. Wood floors in both living areas and recently replaced carpet in bedrooms. Two car garage + 2 car carport. Covered patio and a wood deck. Sprinkler system
Investor Tools
$390,000
Estimated Property Value
$198,442Estimated Mortgage Balance
$191,558Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$613/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,401
$354,447
2025
$75,000
$279,447
$354,447
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,401
$354,447
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$229,075
No
First
Aug 26, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,442
$191,558
49%
51%
$1,374/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,374/mo
+$636/mo
6.2%
