$347,000
NAL Estimated Property Value8154 La Frontera Trail, Arlington, TX, 76002
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size20,072 sqft
Building Information
Year Built2009
Stories1
Garage Spaces2
Land Information
APN23043B-H-22
Lot Number22
SubdivisionLa Frontera
Land UseResidential
Legal DescriptionLA FRONTERA BLOCK H LOT 22
Census Tract111316
Assessed Land Value$55,000
Assessed Improvement Value$241,000
Assessment Year2025
About this property
**MULTIPLE OFFERS, Highest & best deadline is Tuesday the 20th by 5pm**Great home with a large backyard in Mansfield ISD. Split bedrooms and the master bedroom has a flexible space with a built in desk, it can be used for an office, nursery, work out room, so many options. The kitchen features an island with gas cook top, built in microwave and amazing granite countertops. Fantastic open floor plan, great for entertaining. Conveniently located near schools, shopping, and entertainment.
Investor Tools
$347,000
Estimated Property Value
$241,284Estimated Mortgage Balance
$105,716Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,082 /month
Positive
Cash Flow Estimate:
$694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$761/month
$399/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,400
$296,000
2025
$55,000
$241,000
$296,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,400
$296,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$266,250
No
First
Jun 3, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,284
$105,716
30%
70%
$1,597/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,996/mo
+$884/mo
10.0%
