$326,000
NAL Estimated Property Value119 Mariana Dr, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42150500090120000
SubdivisionRichardson East 3rd Sec
Land UseResidential
Legal DescriptionRICHARDSON EAST 3RD SEC BLK 9 LT 12 INT202300022699 DD01302023 CO-DC 1505000901200 3CR15050009
Census Tract019039
Assessment Year2025
About this property
Location location Location , in the heart of Richardson, very desirable area, Newly updated and remodeled home with fresh paint, new kitchen cabinet, appliances, granite counter tops , Laminate flooring and much more, This house feature 3 bedroom and 2 bathroom
Investor Tools
$326,000
Estimated Property Value
$118,326Estimated Mortgage Balance
$207,674Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$689/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,632
$304,160
2025
N/A
N/A
$304,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,632
$304,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens 1st Bank
Commercial
$125,000
No
First
Jun 9, 2023
Jun 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,326
$207,674
63%
36%
$750/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$750/mo
+$1,560/mo
8.5%
