$325,000
1221 Hilburn Ct, Irving, TX, 75060
Under Contract
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Laminate
Exterior
Lot Size7,242 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Garage Spaces1
Land Information
APN323986100A0030000
Lot Number3
SubdivisionPecan Park
Land UseResidential
Legal DescriptionPECAN PARK ESTATES 2 2ND INST BLK A LOT 3 VOL88063/0822 EX032488 CO-DALLAS 3986100A00300 1323986100A
Census Tract015002
Assessed Land Value$57,940
Assessed Improvement Value$232,520
Assessment Year2025
About this property
Beautifully updated 3-bedroom, 2-bath home located on a quiet cul-de-sac. Move-in ready with modern finishes throughout, including updated flooring, fresh paint, stylish fixtures, and a renovated kitchen and bathrooms. Bright, open living spaces offer comfort and functionality. Conveniently located near schools, shopping, dining, and major highways. Don't miss this fully updated home!
Investor Tools
$230,447Estimated Mortgage Balance
$91,890Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$227/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,108
$290,460
2025
$57,940
$232,520
$290,460
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,108
$290,460
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 4 Llc
Building Or Construction Loan
$231,450
No
First
Apr 2, 2026
May 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,447
$94,553
29%
72%
$1,388/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,388/mo
+$177/mo
5.8%
