$732,000
NAL Estimated Property Value104 Skystone Drive, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Dryer, Electric Oven, Gas Cooktop, Microwave, Washer
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size3,307 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces2
Land Information
APN325649700B0110000
Lot Number11
SubdivisionVue Las Colinas
Land UseResidential
Legal DescriptionVUE LAS COLINAS BLK B LT 11 INT202000214507 DD08072020 CO-DC 5649700B01100 2CI5649700B
Census Tract014313
Assessed Land Value$110,000
Assessed Improvement Value$580,100
Assessment Year2025
About this property
Truly better than new with upgrades throughout. VIEWS of Las Colinas and beyond from the upstairs office, living room and Master. Gated community with golf cart path connecting to the Four Seasons Club and Resort. One mile to the Music factory, restaurants and shopping in the heart of Las Colinas. Smart home systems throughout. See list of upgrades for details. Move-in ready.
Investor Tools
$732,000
Estimated Property Value
$411,787Estimated Mortgage Balance
$320,213Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,392 /month
Positive
Cash Flow Estimate:
$1,464 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,197/month
$2,600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,703
$690,100
2025
$110,000
$580,100
$690,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,703
$690,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$463,500
No
First
Aug 7, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$411,787
$320,213
43%
56%
$2,779/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$5,379/mo
$-3,289/mo
3.4%
