$313,000
NAL Estimated Property Value1081 French St, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size10,244 sqft
Building Information
Year Built1930
Stories1
Roof Type105
Land Information
APN32178500000070000
Lot Number7
SubdivisionHelmer Taldo
Land UseResidential
Legal DescriptionHELMER & TALDO LOT 7 & PT. 1188 ACS 0.3690 INT202300128016 DD06272023 CO-DC 1785000000700 2CI17850000
Census Tract014602
Assessed Land Value$85,000
Assessed Improvement Value$198,450
Assessment Year2025
About this property
Good bones home, 4 Bedroom, 2 bathrooms, vinyl siding, extra room that could be an extra bedroom, property located on a Large Lot, storage in the back, large driveway, Great location with easy access, to Loop 12, DFW airport, Dallas Love field, Toyota Music Factory and more. Needs some TLC.
Investor Tools
$313,000
Estimated Property Value
$255,584Estimated Mortgage Balance
$57,416Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,909
$283,450
2025
$85,000
$198,450
$283,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,909
$283,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Unknown
$270,000
No
First
Jun 27, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,584
$57,416
18%
82%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,619/mo
+$353/mo
7.6%
