$328,349
NAL Estimated Property Value5702 Stage Line Dr, Arlington, TX, 76017
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
Exterior
Lot Size7,196 sqft
Building Information
Year Built1977
Stories1
Garage Spaces2
Land Information
APN31250-2-78
Lot Number78
SubdivisionOverland Stage Estates
Land UseResidential
Legal DescriptionOVERLAND STAGE ESTATES BLOCK 2 LOT 78
Census Tract111532
Assessed Land Value$55,000
Assessed Improvement Value$273,349
Assessment Year2025
About this property
Investor and Handyman Special. Property Sold AS-IS. It needs some TLC. Spacious home in desirable South Arlington neighborhood. This home offers a large living area with fireplace, separate formal dining room and enclosed sunroom overlooking beautiful wooded back yard. Seller Financing is available and Lease to Purchase is available.
Investor Tools
$328,349
Estimated Property Value
$242,129Estimated Mortgage Balance
$86,220Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,970 /month
Positive
Cash Flow Estimate:
$657 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$735/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,176
$328,349
2025
$55,000
$273,349
$328,349
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,176
$328,349
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Joe Kerbel
Seller Carryback / Seller Financing / Seller Take-Back
$250,750
No
First
Jun 17, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,129
$86,220
26%
74%
$1,504/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,504/mo
+$986/mo
9.1%
