$325,258
NAL Estimated Property Value4700 Waxwing Dr, Arlington, TX, 76018
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Vinyl
Exterior
Lot Size18,687 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN8517-13-40R
Lot Number40R
SubdivisionCountryside Addition-Arlington
Land UseResidential
Legal DescriptionCOUNTRYSIDE ADDITION-ARLINGTON BLOCK 13 LOT 40R
Census Tract111514
Assessed Land Value$83,884
Assessed Improvement Value$241,374
Assessment Year2025
About this property
This home needs lots of TLC, but has so much potential. Great opportunity for some sweat equity. Open layout with island & eat-in kitchen. Split bedroom arrangement. Large master with spacious master bath - double vanities, garden tub & shower. Big corner lot with large back yard.
Investor Tools
$325,258
Estimated Property Value
$166,675Estimated Mortgage Balance
$158,583Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,952 /month
Positive
Cash Flow Estimate:
$651 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,293
$325,258
2025
$83,884
$241,374
$325,258
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,293
$325,258
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$143,920
No
First
Jun 14, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,675
$158,583
48%
51%
$1,103/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,103/mo
+$1,587/mo
9.9%
