$613,000
NAL Estimated Property Value1000 Brushwood Drive, Irving, TX, 75063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting, Storage
Lot Size6,619 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN325597000G0050000
Lot Number5
SubdivisionValley Ranch Sec Trs 5-8
Land UseResidential
Legal DescriptionVALLEY RANCH SEC 7 TRS 5-8 BLK G LT 5 INT202100096248 DD04012021 CO-DC 5597000G00500 2CI5597000G
Census Tract014128
Assessed Land Value$75,000
Assessed Improvement Value$472,290
Assessment Year2025
About this property
Gorgeous 5 bedroom in Valley Ranch with backyard oasis. Tons of natural light, open living area, wood floors, master and 2 bedrooms down with another 2 bedrooms and huge game room with wet bar upstairs. Relax outside with heated pool and spa, outdoor bar and surround sound with privacy fence all around. Converted garage just off the pool can be used as an additional bedroom, living area or game room.
Investor Tools
$613,000
Estimated Property Value
$411,540Estimated Mortgage Balance
$201,460Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,678 /month
Positive
Cash Flow Estimate:
$1,226 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,073/month
$461/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,807
$547,290
2025
$75,000
$472,290
$547,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,807
$547,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$455,890
No
First
Apr 1, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$411,540
$201,460
32%
67%
$2,734/mo
