$261,000
NAL Estimated Property Value5205 Rowcrop Drive, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan
FlooringCeramic Tile, Vinyl, Wood
Exterior
Lot Size7,536 sqft
Building Information
Year Built1986
Stories1
Garage Spaces2
Land Information
APN23783-1-63
Lot Number63
SubdivisionLeeds Addition, The
Land UseResidential
Legal DescriptionLEEDS ADDITION, THE BLOCK 1 LOT 63
Census Tract111516
Assessed Land Value$40,000
Assessed Improvement Value$162,218
Assessment Year2025
About this property
Move In Ready!! Great 3 bed 2 bath home in Arlington zone to Mansfield ISD. Many recent updates. Close to major shopping centers and highways. This is a must see and priced to sell! Carpet will be replaced!
Investor Tools
$261,000
Estimated Property Value
$173,154Estimated Mortgage Balance
$87,846Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,588
$202,218
2025
$40,000
$162,218
$202,218
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,588
$202,218
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Fha
$191,468
Yes
First
Jul 15, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,154
$87,846
33%
66%
$1,171/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,171/mo
+$839/mo
9.2%
