$374,000
NAL Estimated Property Value1206 W Northgate Drive, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesFire Pit, Rain Gutters, Lighting
Lot Size7,700 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Land Information
APN32345500220730000
Lot Number73
SubdivisionNorthgate West
Land UseResidential
Legal DescriptionNORTHGATE WEST 7 BLK 22 LOT 73 INT202100140820 DD05112021 CO-DC 3455002207300 2CI34550022
Census Tract014318
Assessed Land Value$67,500
Assessed Improvement Value$303,810
Assessment Year2025
About this property
Enjoy warm summer nights in your outdoor oasis featuring in ground pool, shade covers and mature trees. Inside natural light illuminates the updated, freshly pained home. The kitchen has been recently updated with new appliances and ready for its new resident chef. Flex space could be used as a den, game room or secondary living. Ideally located near shopping, DFW international airport, Toyota Music Factory and major arteries that cut commute times. This home qualifies for 0 lending fee loan and $1000 credit. Contact us for more information.
Investor Tools
$374,000
Estimated Property Value
$247,465Estimated Mortgage Balance
$126,535Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,244 /month
Positive
Cash Flow Estimate:
$748 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,155
$371,310
2025
$67,500
$303,810
$371,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,155
$371,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$273,600
No
First
May 11, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,465
$126,535
33%
66%
$1,641/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,641/mo
+$931/mo
8.3%
