Last 24 Hours
$150,470
NAL Estimated Property Value408 Pebble Way 256, Arlington, TX, 76006
Off Market
1 Beds
1 Bath
698 Sq Ft
Condos / Townhouses
$186.24 / sqft
Built in 1983Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Warming Drawer
FlooringOther, Stone
Building Information
Year Built1983
Land Information
APN-7848C---T--256
Lot Number256
SubdivisionColumbine, The (A Condominium)
Land UseResidential
Legal DescriptionCOLUMBINE, THE (A CONDOMINIUM) BLOCK T LOT 256 & .00623242 OF COMMON AREA
Census Tract113102
Assessed Land Value$30,000
Assessed Improvement Value$120,470
Assessment Year2025
About this property
Welcome home to your Zen Environment, open, light and calm, gourmet kitchen with white hickory wood cabinets, stainless steel appliances, deep recycled sink, double door refrigerator with water, full size washer and dryer. Riverbank decorative ceiling treatment, granite counter tops. Spectacularly located across from River Legacy Park, 10 minutes from DFW Airport, 5 minutes from Dallas Cowboy Stadium, Texas Rangers Stadium, Six Flags, Shopping, and Restaurants. The Master is wonderfully decorated with brick accents, bamboo wall treatment, double closet, full size water heater to indulge in a soothing bath, rain forest pebble floor with a chandelier. Large open patio that wraps around the condo.
Investor Tools
$150,470
Estimated Property Value
$88,865Estimated Mortgage Balance
$61,605Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$903 /month
Positive
Cash Flow Estimate:
$301 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$337/month
$227/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,289
$150,470
2025
$30,000
$120,470
$150,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,289
$150,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$98,250
No
First
May 24, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,865
$61,605
40%
59%
$590/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$817/mo
+$553/mo
10.9%
12.4%