$403,000
NAL Estimated Property Value1623 Aurora Dr, Richardson, TX, 75081
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesOther
Exterior
Lot Size8,415 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42007500280210000
Lot Number21
SubdivisionArapaho East 1st
Land UseResidential
Legal DescriptionARAPAHO EAST 4 1ST INST BLK 28 LOT 21 INT202500121191 DD04152025 CO-DC 0075002802100 3CR00750028
Census Tract019036
Assessed Land Value$120,000
Assessed Improvement Value$257,110
Assessment Year2025
About this property
Recently updated home in Arapaho East. Walking distance to Yale Park. Recent updates include roof,New Low E windows, exterior and interior paint, flooring, new light fixtures. Proximate to schools, employment centers, and shopping. Seller will install new Range and Micro or provide allowance.
Investor Tools
$403,000
Estimated Property Value
$418,378Estimated Mortgage Balance
$403,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$853/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,223
$377,110
2025
$120,000
$257,110
$377,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,223
$377,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swift Home Loans Inc
Va
$420,200
Yes
First
Feb 16, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$418,378
N/A
0%
104%
$2,520/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$2,520/mo
$-210/mo
6.9%
