$278,000
NAL Estimated Property Value6615 Olivewood Drive, Arlington, TX, 76001
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size8,999 sqft
Building Information
Year Built1989
Stories1
Garage Spaces2
Land Information
APN10895-2-6AR
Lot Number6AR
SubdivisionEden Road Estates
Land UseResidential
Legal DescriptionEDEN ROAD ESTATES BLOCK 2 LOT 6AR
Census Tract111544
Assessed Land Value$45,000
Assessed Improvement Value$204,000
Assessment Year2025
About this property
BEAUTIFUL 3 Bed 2 Bath home in a non-HOA neighborhood. Nicely manicured yard with pergola, coy pond and lots of flowers. Family room offers a fireplace, wood floors and open floor plan. Kitchen has stainless steel appliances, breakfast area and breakfast bar. Split bedrooms, master bedroom has room for sitting area, with master bath to include separate shower and garden tub.
Investor Tools
$278,000
Estimated Property Value
$194,837Estimated Mortgage Balance
$83,163Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,209
$249,000
2025
$45,000
$204,000
$249,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,209
$249,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Fha
$217,979
Yes
First
Nov 17, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,837
$83,163
29%
70%
$1,307/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,530/mo
$1,307/mo
+$1,223/mo
10.9%
