$495,290
NAL Estimated Property Value1728 Oak Lea Drive, Irving, TX, 75061
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringVinyl
Exterior
Lot Size8,912 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32271500030210000
Lot Number21
SubdivisionLone Oak Gardens
Land UseResidential
Legal DescriptionLONE OAK GARDENS BLK C LOT 21 INT201800291047 DD10262018 CO-DC 2715000302100 2CI27150003
Census Tract014602
Assessed Land Value$53,470
Assessed Improvement Value$441,820
Assessment Year2025
About this property
New Construction, built in 2018. Gorgeous 4 bed, 2 bath home. Huge open floor plan, perfect for family gatherings or entertaining. Stainless steel appliances, granite kitchen countertops, large master bath with a shower tub combo.
Investor Tools
$495,290
Estimated Property Value
$208,609Estimated Mortgage Balance
$286,681Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,972 /month
Positive
Cash Flow Estimate:
$991 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$874/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,011
$495,290
2025
$53,470
$441,820
$495,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,011
$495,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$242,400
No
First
May 23, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,609
$286,681
57%
42%
$1,454/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,454/mo
+$1,118/mo
6.2%
