$301,342
NAL Estimated Property Value5911 Willow Valley Drive, Arlington, TX, 76017
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,285 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN47160-7-9
Lot Number9
SubdivisionWillow Wood Addition
Land UseResidential
Legal DescriptionWILLOW WOOD ADDITION BLOCK 7 LOT 9
Census Tract111534
Assessed Land Value$55,000
Assessed Improvement Value$246,342
Assessment Year2025
About this property
Sweet surprises will be found in this well priced 3-2-2 with 2 living areas, a fireplace and a corner lot. Pretty landscaping and a koi pond in the back yard. Features a large eat-in kitchen and 2 full baths.
Investor Tools
$301,342
Estimated Property Value
$169,205Estimated Mortgage Balance
$132,137Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,808 /month
Positive
Cash Flow Estimate:
$603 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,072
$301,342
2025
$55,000
$246,342
$301,342
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,072
$301,342
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$184,250
No
First
Dec 23, 2021
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,205
$132,137
43%
56%
$1,105/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,010/mo
$1,105/mo
+$905/mo
8.0%
