$326,000
NAL Estimated Property Value5605 Bright Star Trl, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet
Exterior
Lot Size7,183 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN1852-8-2R
Lot Number2R
SubdivisionBayberry Hills Addition
Land UseResidential
Legal DescriptionBAYBERRY HILLS ADDITION BLOCK 8 LOT 2R
Census Tract111534
Assessed Land Value$75,000
Assessed Improvement Value$225,000
Assessment Year2025
About this property
Super cute Move in ready three bedroom, 2 bathroom home. Spacious kitchen with fresh paint in the living and dining areas. Back yard has beautiful Koi Pond. Kennedale schools. Close to Shopping, Dining and Entertainment.
Investor Tools
$326,000
Estimated Property Value
$194,911Estimated Mortgage Balance
$131,089Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,577
$300,000
2025
$75,000
$225,000
$300,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,577
$300,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Conventional
$218,500
No
First
Oct 2, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,911
$131,089
40%
60%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,311/mo
+$699/mo
7.4%
