$428,520
NAL Estimated Property Value1033 Mccoy Drive, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,325 sqft
Building Information
Year Built1988
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32562750010030000
Lot Number3
SubdivisionVillage At Macarthur Commons Rep
Land UseResidential
Legal DescriptionVILLAGE AT MACARTHUR COMMONS REP BLK 1 LOT 3 INT202100288309 DD09232021 CO-DC 5627500100300 2CI56275001
Census Tract014318
Assessed Land Value$90,000
Assessed Improvement Value$338,520
Assessment Year2025
About this property
Multiple offers have been received. Submit your highest and best offer my Monday, August 23, at 6 pm. Welcome to this well-maintained and move-in-ready home in the MacArthur Commons neighborhood, just off Las Colinas. Enjoy the open area, high ceilings, wet bar, updated kitchen, large backyard, plantation shutters at east elevation, and much more. The primary room is located downstairs and separated from other rooms. Guest bedroom-study does double duty. The refrigerator, washer, and dryer will stay.
Investor Tools
$428,520
Estimated Property Value
$187,760Estimated Mortgage Balance
$240,760Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,571 /month
Positive
Cash Flow Estimate:
$857 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$926/month
$375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,974
$428,520
2025
$90,000
$338,520
$428,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,974
$428,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$206,000
No
First
Sep 23, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,760
$240,760
56%
44%
$1,236/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,611/mo
+$361/mo
5.5%
