$302,000
NAL Estimated Property Value715 Gemstone Trail, Arlington, TX, 76002
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,005 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN14564-13-11
Lot Number11
SubdivisionFossil Lake Addition
Land UseResidential
Legal DescriptionFOSSIL LAKE ADDITION BLOCK 13 LOT 11
Census Tract111568
Assessed Land Value$50,000
Assessed Improvement Value$223,419
Assessment Year2025
About this property
Buyer was unable to secure financing - back on the market! This one will go quickly! Move in Ready and impeccably clean, three bedroom 2 bath home in Mansfield ISD. This adorable home has fresh paint and carpet, updated appliances, bathroom countertops, fixtures, blinds, mirrors and more! Close to shopping, dining, entertainment, parks and convenient to I-20, 360 and Hwy 287!
Investor Tools
$302,000
Estimated Property Value
$246,777Estimated Mortgage Balance
$55,223Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$634/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,094
$273,419
2025
$50,000
$223,419
$273,419
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,094
$273,419
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$270,750
No
First
Sep 30, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,777
$55,223
18%
82%
$1,624/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,624/mo
+$1,256/mo
11.4%
