$294,000
NAL Estimated Property Value1910 Etain Rd, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,368 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces1
Land Information
APN324171300B0020000
Lot Number2
SubdivisionQuail Valley
Land UseResidential
Legal DescriptionQUAIL VALLEY ESTATES 4 BLK B LT 2 INT202100096261 DD04022021 CO-DC 4171300B00200 2CI4171300B
Census Tract015306
Assessed Land Value$55,000
Assessed Improvement Value$212,360
Assessment Year2025
About this property
MULTIPLE OFFERS. PLEASE SUBMIT HIGHEST AND BEST BY MARCH 14 by 5:30 pm. If convenience is a must on your list, this is the home for you. It is located in the heart of DFW near the Lone Star Park and near Vilbig Lakes. This well kept home has a new stove and dishwasher. It features an Open floor concept with a large living area, wood burning fireplace and tile in the common areas. All bedrooms have carpet. The interior of the house has been painted, and both restrooms showers feature brand new tile. The back fence is also new. Come and check it out!
Investor Tools
$294,000
Estimated Property Value
$197,244Estimated Mortgage Balance
$96,756Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,764 /month
Positive
Cash Flow Estimate:
$588 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,714
$267,360
2025
$55,000
$212,360
$267,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,714
$267,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$218,500
No
First
Apr 2, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,244
$96,756
32%
67%
$1,311/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,311/mo
+$661/mo
8.0%
