$349,000
NAL Estimated Property Value3503 Lynnwood Drive, Arlington, TX, 76013
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Microwave, Convection Oven, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile
Exterior
Lot Size9,121 sqft
Building Information
Year Built1966
Stories1
Garage Spaces2
Land Information
APN47660C-6-28
Lot Number28
SubdivisionWoodland West Estates Addition
Land UseResidential
Legal DescriptionWOODLAND WEST ESTATES ADDITION BLOCK 6 LOT 28 & PT CE
Census Tract111505
Assessed Land Value$75,000
Assessed Improvement Value$270,000
Assessment Year2025
About this property
Spectacularly maintained home seated in an established, tree-lined neighborhood within walking distance from Woodland West Park. Split bedroom layout with private master bedroom and large guest bedrooms. Expansive living and dining rooms are perfect for hosting. Backyard features both covered and uncovered patios, rear garage, gated driveway. Tons of updates throughout included kitchen appliances, hot water heater, AC.
Investor Tools
$349,000
Estimated Property Value
$182,534Estimated Mortgage Balance
$166,466Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,094 /month
Positive
Cash Flow Estimate:
$698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$626/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,762
$345,000
2025
$75,000
$270,000
$345,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,762
$345,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$203,000
No
First
Feb 8, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,534
$166,466
47%
52%
$1,218/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,218/mo
+$709/mo
6.6%
