$282,000
NAL Estimated Property Value5102 Bonneville Dr, Arlington, TX, 76016
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size9,919 sqft
Building Information
Year Built1972
Stories1
Garage Spaces2
Land Information
APN23100-14-9
Lot Number9
SubdivisionLake Arl Highlands Addn
Land UseResidential
Legal DescriptionLAKE ARL HIGHLANDS ADDN BLOCK 14 LOT 9
Census Tract121608
Assessed Land Value$58,920
Assessed Improvement Value$141,080
Assessment Year2025
About this property
THIS BEAUTIFUL HOUSE WONT LAST LONG!! Lovely 3-2-2 with wood burning fireplace. Large corner lot with Mature trees in well established neighborhood. Backyard features a detached wood storage building. Spacious Living Room with vaulted ceilings. Brand new Central Air conditioning and Heating system ( March 2019). Walking distance to DITTO ELEMENTARY.
Investor Tools
$282,000
Estimated Property Value
$89,279Estimated Mortgage Balance
$192,721Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,502
$200,000
2025
$58,920
$141,080
$200,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,502
$200,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Geneva Financial Llc
Conventional
$98,900
No
First
Apr 23, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$89,279
$192,721
68%
32%
$593/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$593/mo
+$1,997/mo
11.0%
