$523,830
NAL Estimated Property Value1611 Secretariat Ln, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,251 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APN321498600H0030000
Lot Number3
SubdivisionGraff Farms
Land UseResidential
Legal DescriptionGRAFF FARMS PH 3 BLK H LT 3 INT201900182452 DD07122019 CO-DC 1498600H00300 2CI1498600H
Census Tract015306
Assessed Land Value$80,000
Assessed Improvement Value$443,830
Assessment Year2025
About this property
DR Horton Livingston floorplan features 4 BR with master down, 2.5 baths, 2 LA and game room. The spacious kitchen features granite countertops, tile back splash, and 42 in. custom cabinets. HOA includes community pool. Great location close to DFW airport.
Investor Tools
$523,830
Estimated Property Value
$280,081Estimated Mortgage Balance
$243,749Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,143 /month
Positive
Cash Flow Estimate:
$1,048 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$832/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,363
$523,830
2025
$80,000
$443,830
$523,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,363
$523,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexbank Ssb
Fha
$324,022
Yes
First
Jul 12, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,081
$243,749
46%
53%
$1,943/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,303/mo
+$269/mo
5.9%
