$314,000
NAL Estimated Property Value1817 Southstone Ln, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size7,200 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Land Information
APN32308500080240000
Lot Number24
SubdivisionMeadows 1st
Land UseResidential
Legal DescriptionMEADOWS 3 1ST INST BLK H LT 24 INT202500019985 DD01292025 CO-DC 3085000802400 2CI30850008
Census Tract015208
Assessed Land Value$60,000
Assessed Improvement Value$243,580
Assessment Year2025
About this property
.
Investor Tools
$314,000
Estimated Property Value
$299,108Estimated Mortgage Balance
$14,892Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,884 /month
Positive
Cash Flow Estimate:
$628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$672/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,491
$303,580
2025
$60,000
$243,580
$303,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,491
$303,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$294,566
Yes
First
Jan 30, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$299,108
$14,892
4%
95%
$1,838/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,838/mo
+$134/mo
7.5%
