$199,900
5014 Osage Dr, Arlington, TX, 76018
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,836 sqft
Building Information
Year Built1983
Stories1
Garage Spaces2
Land Information
APN13510-12-10
Lot Number10
SubdivisionFairfield Addition
Land UseResidential
Legal DescriptionFAIRFIELD ADDITION BLOCK 12 LOT 10
Census Tract111540
Assessed Land Value$70,560
Assessed Improvement Value$201,616
Assessment Year2025
About this property
Fixer upper! This 3 bedroom home is on a nice lot with lots of potential. Close to I 20 and Matlock so you are close to shopping, entertainment, and easy access to get to either Dallas or Fort Worth.
Investor Tools
$0Estimated Mortgage Balance
$276,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$611/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,950
$272,176
2025
$70,560
$201,616
$272,176
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,950
$272,176
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$276,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
N/A
+$2,690/mo
11.7%
