$211,000
NAL Estimated Property Value805 Houston St, Arlington, TX, 76012
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
Exterior
Lot Size7,079 sqft
Building Information
Year Built1946
Stories1
Garage Spaces1
Land Information
APN18230-7-3
Lot Number3
SubdivisionHighway Park Addition
Land UseResidential
Legal DescriptionHIGHWAY PARK ADDITION BLOCK 7 LOT 3
Census Tract122200
Assessed Land Value$28,320
Assessed Improvement Value$139,229
Assessment Year2025
About this property
More than just a house… it’s a lifestyle! 3 Bedrooms 2 Bathrooms , Detached guest suite with its own bedroom & full bath – perfect for family, guests, or rental income! Covered backyard made for BBQs, birthdays, and unforgettable gatherings. Bring all your offers this home is ready for you . Property is located in an Airbnb-friendly zone—an amazing opportunity for short-term rental income!
Investor Tools
$211,000
Estimated Property Value
$39,195Estimated Mortgage Balance
$172,117Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$393/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,663
$167,549
2025
$28,320
$139,229
$167,549
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,663
$167,549
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brittan Rojas Etal
Seller Carryback / Seller Financing / Seller Take-Back
$60,000
No
First
Oct 28, 2011
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$39,195
$146,805
78%
19%
$360/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,456/mo
$360/mo
+$1,096/mo
8.3%
