$367,196
NAL Estimated Property Value5811 Berryhill Drive, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Lot Size8,464 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN1852-12-6
Lot Number6
SubdivisionBayberry Hills Addition
Land UseResidential
Legal DescriptionBAYBERRY HILLS ADDITION BLOCK 12 LOT 6
Census Tract111534
Assessed Land Value$75,000
Assessed Improvement Value$292,196
Assessment Year2025
About this property
Adorable, updated home in Kennedale ISD. Convenient to major highways and just minutes to Fort Worth. Open concept is perfect for entertaining, while split bedrooms add privacy. 4 bedroom works best as office, but does include a closet. Granite, wood tile, stainless appliances & lighting are a just a few of the updates.
Investor Tools
$367,196
Estimated Property Value
$269,352Estimated Mortgage Balance
$97,844Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,203 /month
Positive
Cash Flow Estimate:
$734 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$663/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,116
$367,196
2025
$75,000
$292,196
$367,196
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,116
$367,196
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$237,500
No
First
Jun 4, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,352
$97,844
26%
73%
$1,784/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,490/mo
$1,784/mo
+$706/mo
8.1%
