Last 24 Hours
$205,000
1202 Hilltop Dr, Irving, TX, 75060
Pending
3 Beds
1 Bath
1,208 Sq Ft
Single Family Residence
$169.7 / sqft
Built in 1973Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher, Electric Range
FlooringCarpet, Vinyl
Exterior
Lot Size4,320 sqft
Building Information
Year Built1973
Stories2
Roof Type105
Land Information
APN32255700010010000
Lot Number1
SubdivisionLandmark Townhouses
Land UseResidential
Legal DescriptionLANDMARK TOWNHOUSES BLK A LT 1 VOL97025/0877 DD013197 CO-DALLAS 2557000100100 13225570001
Census Tract015101
Assessed Land Value$35,000
Assessed Improvement Value$162,330
Assessment Year2025
About this property
HALF-DUPLEX. DOWNSTAIRS FEATURES: LIVING ROOM, DINING ROOM, SPACIOUS KITCHEN, HALF-BATH. UPSTAIRS OFFERS FULL BATH AND 3 BEDROOMS--MASTER BEDROOM HAS A BONUS BALCONY OVERLOOKING BACK YARD. ALL IN VERY CLEAN, MOVE-IN CONDITION. WHILE PROPERTY HAS NO GARAGE, THERE IS AMPLE PARKING ON THE EXTRA LONG DRIVE WAY. BACK YARD FEATURES PRIVACY FENCE, SHED AND SLABBED PATIO
Investor Tools
$0Estimated Mortgage Balance
$220,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$276/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,216
$197,330
2025
$35,000
$162,330
$197,330
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,216
$197,330
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$220,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
8.5%
12.4%