$328,000
NAL Estimated Property Value4806 Landrun Ln, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size7,362 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN40097-12-13
Lot Number13
SubdivisionStagecoach Estates Addition
Land UseResidential
Legal DescriptionSTAGECOACH ESTATES ADDITION BLOCK 12 LOT 13
Census Tract111534
Assessed Land Value$75,000
Assessed Improvement Value$246,441
Assessment Year2025
About this property
Charming home within Kennedale ISD. Exterior includes large trees providing great shade, ample landscaped back yard, storage shed, and covered patio. Interior is an open concept complete with brick fireplace, deep pantry, large master, and high ceilings. Master bedroom complete with dual vanities, large closet, and blank canvas to remodel to your preference.
Investor Tools
$328,000
Estimated Property Value
$189,966Estimated Mortgage Balance
$138,034Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,968 /month
Positive
Cash Flow Estimate:
$656 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$584/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,363
$321,441
2025
$75,000
$246,441
$321,441
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,363
$321,441
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Conventional
$200,000
No
First
Aug 8, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,966
$138,034
42%
58%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,200/mo
+$810/mo
7.4%
