$313,000
NAL Estimated Property Value5504 Cactus Court, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,050 sqft
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN21085-8-16
Lot Number16
SubdivisionIndian Oaks Estates
Land UseResidential
Legal DescriptionINDIAN OAKS ESTATES BLOCK 8 LOT 16
Census Tract111534
Assessed Land Value$55,000
Assessed Improvement Value$237,371
Assessment Year2025
About this property
Super-Cute Ranch Style Home updated, spacious, and park-like backyard in Martin High School zone! All 3 bedrooms are nice and big! Floorplan includes linen and coat closets, too! Updated features include flooring, cabinetry, paint, bathrooms, roofing and water heater. Special features include french drain, gutters with leaf guards, and Anderson Windows. Neat as a pin! Great closet space and separate utility room.
Investor Tools
$313,000
Estimated Property Value
$165,310Estimated Mortgage Balance
$147,690Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$509/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,542
$292,371
2025
$55,000
$237,371
$292,371
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,542
$292,371
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Colonial National Mortgage
Conventional
$188,000
No
First
Mar 12, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,310
$147,690
47%
53%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,128/mo
+$882/mo
7.7%
