$369,000
NAL Estimated Property Value1608 Mayflower Drive, Irving, TX, 75061
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size7,875 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32406500090020000
Lot Number2
SubdivisionPlymouth Park
Land UseResidential
Legal DescriptionPLYMOUTH PARK 3 BLK 9 LT 2 INT202000056487 DD02262020 CO-DC 4065000900200 2CI40650009
Census Tract014501
Assessed Land Value$60,000
Assessed Improvement Value$256,690
Assessment Year2025
About this property
Unique designed Dorm house, open floor plan. Great location walking distance to Park and shopping. close to Highway 183 and Irving Mall. Large open living areas with skylight. Master upstairs with bath and huge closet space. upgraded tile floor in Livingroom and laminate in bedrooms. New Lux vinyl plank floor in the bathroom. New paint exterior. Big back yard for your car, pets or home entertainment. Must See.
Investor Tools
$369,000
Estimated Property Value
$121,562Estimated Mortgage Balance
$247,438Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$612/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,502
$316,690
2025
$60,000
$256,690
$316,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,502
$316,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$136,000
No
First
Nov 24, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,562
$247,438
67%
33%
$816/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$816/mo
+$1,156/mo
6.4%
