$501,760
NAL Estimated Property Value1410 Woodcreek Dr, Richardson, TX, 75082
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
Exterior
Lot Size10,519 sqft
Building Information
Year Built1979
Stories2
Roof Type105
Garage Spaces2
Land Information
APN42271600040060000
Lot Number6
SubdivisionWoodcreek Rep
Land UseResidential
Legal DescriptionWOODCREEK REP BLK D LT 6 INT202400209515 DD10152024 CO-DC 2716000400600 3CR27160004
Census Tract019036
Assessed Land Value$90,000
Assessed Improvement Value$411,760
Assessment Year2025
About this property
Welcome to this beautiful 4 bed, 2.5 bath home in East Richardson. These modern finish outs allow for a turn key home for the next owner. The updated kitchen and wet bar make for great entertaining. Relax in the living area with the gas fireplace and overlook the large backyard. This backyard space is great for pets, kids, and entertaining. The primary suite is downstairs and all other rooms are upstairs surrounded by the loft or play area. Come see this well maintained home today and make it yours!
Investor Tools
$501,760
Estimated Property Value
$388,715Estimated Mortgage Balance
$113,045Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,060 /month
Positive
Cash Flow Estimate:
$1,020 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$902/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,319
$501,760
2025
$90,000
$411,760
$501,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,319
$501,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$400,000
No
First
Oct 15, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$388,715
$113,045
22%
77%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,530/mo
$2,399/mo
+$1,131/mo
8.4%
