$220,960
NAL Estimated Property Value2111 E Belt Line Road 170C, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile
Exterior
Lot Size11.74 acres
Building Information
Year Built1983
Stories1
Roof Type105
Land Information
APN42107090000L00003
Lot Number1
SubdivisionMillwood Creek Condos Ph 1-4
Land UseResidential
Legal DescriptionMILLWOOD CREEK CONDOS PH 1-4 MLWD CRK REV BLK A LT 1 11.738ACS BLDG L UNIT 3 CE 0.8826% APT 150C INT202300211248 DD10132023
Census Tract019023
Assessed Land Value$54,180
Assessed Improvement Value$166,780
Assessment Year2025
About this property
Great location for this 2 bedroom, 1 bath condo unit * All one story ground floor units * Freshly painted * New vinyl plank flooring * New faucets * New blinds * Stainless steel sink * fenced patio area * 2 assigned parking spaces * Ready to move in and enjoy! * Washer, dryer, and refrigerator are negotiable * Complex is Not approved for FHA or VA loans, some banks may approve certain conventional type loans *
Investor Tools
$220,960
Estimated Property Value
$169,258Estimated Mortgage Balance
$51,702Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$361/month
$174/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,233
$220,960
2025
$54,180
$166,780
$220,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,233
$220,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$177,600
No
First
Oct 13, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,258
$51,702
23%
77%
$1,065/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,830/mo
$1,239/mo
+$591/mo
9.9%
