$342,000
NAL Estimated Property Value602 Douglas Drive, Mansfield, TX, 76063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size6,399 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN12733-4-37
Lot Number37
SubdivisionEmber Creek Estates Addition
Land UseResidential
Legal DescriptionEMBER CREEK ESTATES ADDITION BLOCK 4 LOT 37
Census Tract111551
Assessed Land Value$60,000
Assessed Improvement Value$280,693
Assessment Year2025
About this property
Pristine property ready for your family! 4 Bedrooms. Split Master. Kitchen opens up to living room with Breakfast Bar. Fresh Paint in most rooms. Sprinkler System. Awesome location! Close to Schools (Mansfield High!), Entertainment, Shopping and Parks.
Investor Tools
$342,000
Estimated Property Value
$215,085Estimated Mortgage Balance
$126,915Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,052 /month
Positive
Cash Flow Estimate:
$684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$642/month
$80/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,992
$340,693
2025
$60,000
$280,693
$340,693
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,992
$340,693
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Va
$237,800
Yes
First
May 26, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,085
$126,915
37%
63%
$1,426/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,000/mo
$1,506/mo
+$1,494/mo
10.5%
