$463,000
NAL Estimated Property Value6104 Shorewood Drive, Arlington, TX, 76016
$476,073 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size17,097 sqft
Building Information
Year Built1977
Stories2
Garage Spaces2
Land Information
APN38510-D-3
Lot Number3
SubdivisionShorewood Addition
Land UseResidential
Legal DescriptionSHOREWOOD ADDITION BLOCK D LOT 3
Census Tract121609
Assessed Land Value$75,000
Assessed Improvement Value$247,000
Assessment Year2025
About this property
READY for its new owners this spacious 4 BR home is located in desirable Lake Arlington neighborhood. Home features Master Down with huge walk in closet. All living space is on the ground floor. 3 bedrooms and full bath up. UPDATED KITCHEN with GRANITE COUNTERS and STAINLESS APPLIANCES. ROOF recently replaced with METAL SHAKES. All WINDOWS, WATER HEATER and main floor AIR CONDITIONER AND HEATER and the upstairs AC also RECENTLY REPLACED. MOTIVATED SELLER will consider additional updating allowance with acceptable offer. Special Financing available
Investor Tools
$463,000
Estimated Property Value
$209,236Estimated Mortgage Balance
$253,764Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$476,072
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,778 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$640/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,369
$322,000
2025
$75,000
$247,000
$322,000
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$5,369
$322,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mutual Of Omaha Mortgage Inc
Conventional
$230,000
No
First
Aug 25, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,236
$253,764
54%
45%
$1,379/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,590/mo
$1,379/mo
+$1,211/mo
6.7%
