$380,000
NAL Estimated Property Value1404 Atlanta Drive, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Other
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,052 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32477500040080000
Lot Number8
SubdivisionSeven Oaks
Land UseResidential
Legal DescriptionSEVEN OAKS LOT 8 BL D 1404 ATLANTA DR INT202100252558 DD08232021 CO-DC 4775000400800 2CI47750004
Census Tract014315
Assessed Land Value$75,000
Assessed Improvement Value$305,000
Assessment Year2025
About this property
Multiple offers situation Rare find in Great location! Well maintained 3 bed 2 bath, 2 living area home with rear entry garage! Features include newer vinyl windows, electrical panel, low maintenance siding and so much more! Dont miss this great home that has had loving care!
Investor Tools
$380,000
Estimated Property Value
$172,847Estimated Mortgage Balance
$207,153Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,280 /month
Positive
Cash Flow Estimate:
$760 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,552
$380,000
2025
$75,000
$305,000
$380,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,552
$380,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$190,000
No
First
Aug 23, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,847
$207,153
54%
45%
$1,140/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,140/mo
+$832/mo
6.2%
