$395,420
NAL Estimated Property Value1202 Dearborn Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,680 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42163501100180000
Lot Number18
SubdivisionRichardson Heights 4th Sec
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS 7 4TH SEC BLK 110 LT 18 INT201900158966 DD06192019 CO-DC 1635011001800 3CR16350110
Census Tract019214
Assessed Land Value$120,000
Assessed Improvement Value$275,420
Assessment Year2025
About this property
Newly renovated home located in Richardson Heights! Open floor plan with spacious bedrooms, new carpet in bedrooms, wood floors and recessed lighting throughout common areas. Galley kitchen with new shaker style cabinets, soft close hinges, quartz countertops, subway tile backsplash, and stainless steel appliances. Come check out this beauty today!
Investor Tools
$395,420
Estimated Property Value
$187,334Estimated Mortgage Balance
$208,086Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,373 /month
Positive
Cash Flow Estimate:
$791 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$676/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,139
$395,420
2025
$120,000
$275,420
$395,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,139
$395,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos National Bank
Conventional
$217,200
No
First
Jun 19, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,334
$208,086
52%
47%
$1,303/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$1,303/mo
+$1,357/mo
8.1%
