$345,000
NAL Estimated Property Value1123 Princeton Drive, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Ceramic Tile
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42074900030120000
SubdivisionGlenville Manor Rev
Land UseResidential
Legal DescriptionGLENVILLE MANOR REV BLK C LOT 12 INT202100035360 DD02012021 CO-DC 0749000301200 3CR07490003
Census Tract019039
Assessment Year2025
About this property
Remodel just completed! Granite counters, sink and faucet in Kitchen plus new electric range and oven. New luxury vinyl plank in living and dining, new carpet in bedrooms. Fresh paint thru-out. Lots of new fixtures, Foundation repaired 2020 with transferrable warranty. Ready for move in, come see it!
Investor Tools
$345,000
Estimated Property Value
$233,084Estimated Mortgage Balance
$111,916Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$534/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,686
$311,970
2025
N/A
N/A
$311,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,686
$311,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Fha
$259,218
Yes
First
Feb 1, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,084
$111,916
32%
68%
$1,555/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,555/mo
+$755/mo
8.0%
