$597,000
NAL Estimated Property Value1520 Old Orchard Dr, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Lighting
Lot Size6,874 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces2
Land Information
APN325316500B0170000
SubdivisionStratford Place
Land UseResidential
Legal DescriptionSTRATFORD PLACE BLK B LOT 17 INT202100326602 DD10282021 CO-DC 5316500B01700 2CI5316500B
Census Tract014704
Assessment Year2025
Investor Tools
$597,000
Estimated Property Value
$464,126Estimated Mortgage Balance
$132,874Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,582 /month
Positive
Cash Flow Estimate:
$1,194 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$984/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,825
$514,250
2025
N/A
N/A
$514,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,825
$514,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$508,250
No
First
Oct 28, 2021
Nov 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$464,126
$132,874
22%
78%
$3,048/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,048/mo
$-476/mo
5.2%
