$267,000
NAL Estimated Property Value3514 Elgenwood Trail, Arlington, TX, 76015
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,654 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN47325-6-17
Lot Number17
SubdivisionWindsor Woods Addition
Land UseResidential
Legal DescriptionWINDSOR WOODS ADDITION BLOCK 6 LOT 17
Census Tract111552
Assessed Land Value$45,248
Assessed Improvement Value$214,618
Assessment Year2025
About this property
Multiple Offers received, highest and best due Saturday March 13th, by 8pm. Must see 3 bedroom, 2 bath cul-de-sac lot in great Arlington neighborhood. Home has updates throughout including floors, paint and master bathroom. Large family room with vaulted ceiling and beautiful paneling. Covered patio with large backyard for entertaining. Convenient to I-20 and minutes from shopping, dining and entertainment. This one will go quick!
Investor Tools
$267,000
Estimated Property Value
$215,387Estimated Mortgage Balance
$51,613Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$517/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,873
$259,866
2025
$45,248
$214,618
$259,866
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,873
$259,866
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Fha
$238,598
Yes
First
Apr 15, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,387
$51,613
19%
81%
$1,431/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,431/mo
+$659/mo
9.4%
