$460,240
NAL Estimated Property Value1009 N Cottonwood Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Refrigerator
FlooringCarpet, Wood
Exterior
Lot Size8,960 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42168501060190000
Lot Number19
SubdivisionRichardson Heights 2nd Sec
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS 9 2ND SEC BLK 106 LT 19 INT202200081316 DD03222022 CO-DC 1685010601900 3CR16850106
Census Tract019215
Assessed Land Value$100,000
Assessed Improvement Value$360,240
Assessment Year2025
About this property
Move in ready and updated! SS appliances, granite countertops, hand scraped hardwoods in the main areas and hallways, boxed ceilings with cedar beams. Open concept living room and kitchen with updated cabinets and eat in kitchen. Updated master bath with quartz countertops and a walk in shower. Large grass backyard with a huge deck and pergola for outdoor entertaining. Multiple offers received
Investor Tools
$460,240
Estimated Property Value
$373,309Estimated Mortgage Balance
$86,931Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,761 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$855/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,961
$460,240
2025
$100,000
$360,240
$460,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,961
$460,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$405,000
No
First
Mar 22, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$373,309
$86,931
18%
81%
$2,429/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$2,429/mo
$-389/mo
5.3%
