$176,000
NAL Estimated Property Value2111 E Belt Line Road 152C, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringLaminate, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size11.74 acres
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APN4210709000II00001
Lot NumberII0
SubdivisionMillwood Creek Condos Ph 1-4
Land UseResidential
Legal DescriptionMILLWOOD CREEK CONDOS PH 1-4 MLWD CRK REV BLK A LT 1 11.738%AC BLDG II UNIT 1 CE0.7329% APT 156A INT201600172178 DD06212016
Census Tract019023
Assessment Year2025
About this property
Wonderful and Roomy 1 Bedroom, 1 Bath, ground floor unit! Lovely wood laminate flooring in living, dining, and Master bedroom * Bay window in living area * Wood burning fireplace * Bathroom has 2 sinks * Fenced patio area * 3 assigned parking spaces * Washer, Dryer, and Refrigerator are negotiable * Complex is not approved for FHA or Va loans * Move in ready!
Investor Tools
$176,000
Estimated Property Value
$13,477Estimated Mortgage Balance
$162,523Estimated Equity
92% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,056 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$320/month
$163/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,959
$159,850
2025
N/A
N/A
$159,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,959
$159,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Compass Bank
N/A
$46,463
N/A
First
Jan 3, 2002
Feb 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$13,477
$162,523
92%
8%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$163/mo
+$1,387/mo
10.6%
