Last 24 Hours
$600,000
NAL Estimated Property Value1427 Pearson Road, Irving, TX, 75061
Off Market
9 Beds
12 Bath
2,242 Sq Ft
$446.03 / sqft
Built in 2021Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 9
Bathrooms Full 3Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size2,655 sqft
Building Information
Year Built2020
Stories3
Roof Type105
Garage Spaces2
Land Information
APN322438700A0030000
SubdivisionKamal
Land UseResidential
Legal DescriptionKAMAL BLK A LT 3 ACS 0.0609 INT202100346772 DD11092021 CO-DC 2438700A00300 2CI2438700A
Census Tract014603
Assessment Year2025
About this property
Multiple offers rec'd Best & Final by Monday, 9.13 @5! Gorgeous New Townhomes - Chic Urban living in Irving! Grawyler, near 183, Loop 12, 114 .Property is being sold as a tri-plex actually 3 separately platted townhomes.. Each is 3.3.1.2, ea slightly diff floor plans. Pre-wired for sec, CAT-5. Elevator ready.All are very spacious, with tons of storage, oversized 2-car garages.Very bright and open.Middle unit has a 2-story living area. Each has 2 laundry areas.Most flooring will be luxury vinyl plank.Close to houses of worship,schools, community center, hospital, entertainment. .Excellent investment opportunity! Buy now and have them rented before completion.
Investor Tools
$600,000
Estimated Property Value
$229,185Estimated Mortgage Balance
$370,815Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,000 /month
Positive
Cash Flow Estimate:
$2,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,319/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,829
$600,000
2025
N/A
N/A
$600,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,829
$600,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Conventional
$250,500
No
First
Nov 9, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,185
$370,815
61%
38%
$1,502/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,502/mo
+$470/mo
3.9%
12.4%