$298,000
NAL Estimated Property Value5011 Andalusia Trl, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,148 sqft
Building Information
Year Built1984
Stories1
Garage Spaces2
Land Information
APN22248-4R-56
Lot Number56
SubdivisionKee Brook Estates
Land UseResidential
Legal DescriptionKEE BROOK ESTATES BLOCK 4R LOT 56
Census Tract111534
Assessed Land Value$55,000
Assessed Improvement Value$237,729
Assessment Year2025
About this property
Adorable 3 bedroom single story home in desirable Kee Brook Estates. MOVE IN READY featuring granite counters in kitchen and baths, laminate floors in living, dining and master. Large back yard with stone retaining wall, sprinkler system, retractable patio cover. Martin High School attendance zone.
Investor Tools
$298,000
Estimated Property Value
$226,904Estimated Mortgage Balance
$71,096Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,398
$292,729
2025
$55,000
$237,729
$292,729
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,398
$292,729
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mid-American Mortgage Inc
Fha
$252,345
Yes
First
Feb 19, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,904
$71,096
23%
76%
$1,513/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,513/mo
+$497/mo
8.1%
