$399,000
NAL Estimated Property Value6606 Fannin Farm Way, Arlington, TX, 76001
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,562 sqft
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APN13572F-L-4
Lot Number4
SubdivisionFannin Farm West Addition
Land UseResidential
Legal DescriptionFANNIN FARM WEST ADDITION BLOCK L LOT 4
Census Tract111409
Assessed Land Value$65,000
Assessed Improvement Value$304,559
Assessment Year2025
About this property
Beautifully updated 4 bdrm, 2 bath, single story. Open & Spacious living, wall of windows display covered patio and landscaped yard, hot tub and storage. Light & bright island kitchen, Split bedrooms with ceiling fans, ten foot ceilings and lots of windows. Gorgeous ASSOCIATION POOL is less than one block away! Great neighborhood, close to restaurants and shopping! Your buyer will love this one! Owner says GAS 12 month avg = $65; ELECTRICITY: 12 month avg = $106 month; High = $158; Low = $60.
Investor Tools
$399,000
Estimated Property Value
$186,249Estimated Mortgage Balance
$212,751Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,808
$369,559
2025
$65,000
$304,559
$369,559
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,808
$369,559
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Conventional
$215,000
No
First
Aug 6, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,249
$212,751
53%
47%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$1,540/mo
+$1,590/mo
9.4%
