$349,000
NAL Estimated Property Value9103 Water Oak Dr, Arlington, TX, 76002
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,489 sqft
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APN39762-J-30
Lot Number30
SubdivisionSouthwind Addition
Land UseResidential
Legal DescriptionSOUTHWIND ADDITION BLOCK J LOT 30
Census Tract111315
Assessed Land Value$60,000
Assessed Improvement Value$249,000
Assessment Year2025
About this property
Hurry!! Very well taken care of 3bed, 2bath home in Mansfield ISD. Quick access to hwy 360. Large bedrooms and open concept floor plan. Large covered porch and back patio. Very low electric bills with the Solar Panels.
Investor Tools
$349,000
Estimated Property Value
$297,725Estimated Mortgage Balance
$51,275Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,094 /month
Positive
Cash Flow Estimate:
$698 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,136
$309,000
2025
$60,000
$249,000
$309,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,136
$309,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$323,000
No
First
Mar 27, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,725
$51,275
14%
85%
$1,937/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$2,437/mo
+$443/mo
9.9%
