$255,000
NAL Estimated Property Value1826 Cartwright Street, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range
FlooringConcrete, Parquet
Exterior
Lot Size7,991 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32432500210280000
Lot Number28
SubdivisionRidgecrest
Land UseResidential
Legal DescriptionRIDGECREST 6 BLK 21 LT 28 INT202100328711 DD11012021 CO-DC 4325002102800 2CI43250021
Census Tract014316
Assessed Land Value$50,000
Assessed Improvement Value$205,000
Assessment Year2025
About this property
This property needs extensive renovation on the inside and is priced for sale to allow for work that needs to be done. The rooms are spacious with a nice floor plan. There is lots of upside potential for this property. This property is being sold as is.
Investor Tools
$255,000
Estimated Property Value
$182,295Estimated Mortgage Balance
$72,705Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$561/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,452
$255,000
2025
$50,000
$205,000
$255,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,452
$255,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Credit Line (Revolving) / Heloc
$185,000
No
First
Jul 24, 2025
Jul 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,295
$72,705
28%
71%
$1,110/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,110/mo
+$862/mo
9.3%
