$450,960
NAL Estimated Property Value1011 Rocky Lane, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size12,660 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces2
Land Information
APN325424900A0080000
Lot Number8
SubdivisionTipton
Land UseResidential
Legal DescriptionTIPTON BLK A LT 8 INT202000255914 DD09182020 CO-DC 5424900A00800 2CI5424900A
Census Tract015206
Assessed Land Value$66,000
Assessed Improvement Value$384,960
Assessment Year2025
About this property
SHOWING TO START THURSDAY, AUGUST 13th. Beautiful 4 Bedroom, 3 Full Bath, Custom Built Home located on a cul-de-sac with Sprinkler System for huge .29 Acre Lot,* Kitchen has gorgeous stained 42 inch Cabinets * Oversized Island * Stainless Steel Appliances * New Roof in 2018 * Engineered Hardwood Flooring * Rear Entry Garage *
Investor Tools
$450,960
Estimated Property Value
$233,598Estimated Mortgage Balance
$217,362Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,706 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$961/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,275
$450,960
2025
$66,000
$384,960
$450,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,275
$450,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$262,400
No
First
Sep 18, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,598
$217,362
48%
52%
$1,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,574/mo
+$998/mo
6.8%
