$325,000
NAL Estimated Property Value2117 Markland Street, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,475 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32245800010130000
Lot Number13
SubdivisionKensington
Land UseResidential
Legal DescriptionKENSINGTON ESTATES LOT 13 BLK A INT202100333181 DD11042021 CO-DC 2458000101300 2CI24580001
Census Tract015101
Assessed Land Value$70,000
Assessed Improvement Value$238,220
Assessment Year2025
About this property
3 Bed rooms, 2 Bath rooms Living & dining home with kitchen granite counter top in nature quite neighborhood. Vaulted Ceiling in Great room. Solar tube in entry way Relax on the pool. Easy access to all major highways. Highway I-30 very close by Hwy 183, 190 GB & Loop 12 are also nearby. Only 15 minutes to Downtown Dallas. No Neighbors on the back side.
Investor Tools
$325,000
Estimated Property Value
$278,056Estimated Mortgage Balance
$46,944Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$531/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,744
$308,220
2025
$70,000
$238,220
$308,220
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,744
$308,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Fha
$295,548
Yes
First
Nov 4, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,056
$46,944
14%
86%
$1,820/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,820/mo
+$152/mo
7.3%
