$257,000
NAL Estimated Property Value1802 Bradford St, Irving, TX, 75061
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Range
Exterior
Lot Size8,040 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32406500070100000
Lot Number10
SubdivisionPlymouth Park
Land UseResidential
Legal DescriptionPLYMOUTH PARK 3 BLK 7 LT 10 VOL97025/0877 DD013197 CO-DALLAS 4065000701000 13240650007
Census Tract014501
Assessed Land Value$60,000
Assessed Improvement Value$164,460
Assessment Year2025
Investor Tools
$257,000
Estimated Property Value
$237,663Estimated Mortgage Balance
$19,337Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,542 /month
Positive
Cash Flow Estimate:
$514 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$317/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,521
$224,460
2025
$60,000
$164,460
$224,460
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,521
$224,460
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$238,005
No
First
Apr 8, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,663
$19,337
7%
92%
$1,427/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,427/mo
+$545/mo
9.2%
