$304,400
NAL Estimated Property Value1715 Kirby Road, Carrollton, TX, 75006
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Dryer, Gas Cooktop, Washer
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size14,760 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Land Information
APN65079951310220000
SubdivisionWilliam Larner Abst 799
Land UseResidential
Legal DescriptionWILLIAM LARNER ABST 799 PG 513 PT TR K S-1-B 71.16X205 INT202000284324 DD10142020 CO-DC 0799513102200 2CC07995131
Census Tract013729
Assessed Land Value$60,000
Assessed Improvement Value$244,400
Assessment Year2025
About this property
Great home on a .33 acre lot, 3 bed 2 full baths, Amazing huge cover patio, kitchen features a gas Range,title floors and laminate, granite counter tops, kitchen window overlooks at the huge back yard, storage building, large window in front of living room, master bath has been redone. Close to mayor streets
Investor Tools
$304,400
Estimated Property Value
$186,467Estimated Mortgage Balance
$117,933Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,826 /month
Positive
Cash Flow Estimate:
$609 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$405/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,338
$304,400
2025
$60,000
$244,400
$304,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,338
$304,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$209,035
No
First
Oct 14, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,467
$117,933
38%
61%
$1,254/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,254/mo
+$786/mo
8.0%
