$221,000
NAL Estimated Property Value5715 Bramblewood Court, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Exterior
Lot Size3,502 sqft
Building Information
Year Built1984
Stories1
Land Information
APN31250-28-27B
Lot Number27B
SubdivisionOverland Stage Estates
Land UseResidential
Legal DescriptionOVERLAND STAGE ESTATES BLOCK 28 LOT 27B
Census Tract111532
Assessed Land Value$20,000
Assessed Improvement Value$177,919
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. OFFERS WILL BE ACCEPTED UNTIL 6 PM FRIDAY, NOVEMBER 12. Cute 2 Bedroom, 2 bath home in Overland Stage Estates. Spacious Living and Dining. Lots of storage available. Covered Carport. must honor lease until Dec. 31.
Investor Tools
$221,000
Estimated Property Value
$77,914Estimated Mortgage Balance
$143,086Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,749
$197,919
2025
$20,000
$177,919
$197,919
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,749
$197,919
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$85,000
No
First
Dec 22, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,914
$143,086
64%
35%
$510/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$510/mo
+$1,500/mo
10.9%
