$263,894
NAL Estimated Property Value5528 Bainbridge Dr, Arlington, TX, 76018
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher
Exterior
Lot Size7,501 sqft
Building Information
Year Built1984
Stories2
Garage Spaces1
Land Information
APN28045-7-1
Lot Number1
SubdivisionNewport Village
Land UseResidential
Legal DescriptionNEWPORT VILLAGE BLOCK 7 LOT 1
Census Tract111514
Assessed Land Value$67,518
Assessed Improvement Value$196,376
Assessment Year2025
About this property
Tenant occupied income producing property located in South Arlington. The home was recently remodeled and features hardwood floors throughout, updated bathrooms, granite countertops, and is freshly painted. The home sits on a large heavily treed corner lot. The neighborhood is close to 360 and interstate 20 and is a short drive to Dallas or Fort Worth. Reach out soon for more information as this home will likely sell quickly. The tenants lease ends at the end of May.
Investor Tools
$263,894
Estimated Property Value
$220,747Estimated Mortgage Balance
$43,147Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,583 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,768
$263,894
2025
$67,518
$196,376
$263,894
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,768
$263,894
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Panorama Mortgage Group Llc
Conventional
$234,000
No
First
Apr 14, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,747
$43,147
16%
84%
$1,403/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,403/mo
+$1,287/mo
12.2%
