$436,000
NAL Estimated Property Value1401 Woodoak Dr, Richardson, TX, 75082
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Gas Water Heater
FlooringCarpet, Tile
Exterior
Lot Size9,625 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42271600010010000
Lot Number1
SubdivisionWoodcreek Rep
Land UseResidential
Legal DescriptionWOODCREEK REP BLK A LOT 1 INT202400083414 DD04252024 CO-DC 2716000100100 3CR27160001
Census Tract019036
Assessed Land Value$81,000
Assessed Improvement Value$316,500
Assessment Year2025
About this property
This well-maintained 4-3-2 Brick home is conveniently close to 75, PGBT, and Sherrill Park Golf Course. Foundation work was done in 2006 by Olshan and seller has transferrable warranty. Priced to sell fast AS-IS. Seller to make no repairs.
Investor Tools
$436,000
Estimated Property Value
$72,693Estimated Mortgage Balance
$363,307Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,616 /month
Positive
Cash Flow Estimate:
$872 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$564/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,592
$397,500
2025
$81,000
$316,500
$397,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,592
$397,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ally Bank
Conventional
$75,525
No
First
Apr 25, 2024
May 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$72,693
$363,307
83%
17%
$453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,530/mo
$453/mo
+$3,077/mo
9.7%
