$567,000
NAL Estimated Property Value2117 Mossy Oak Dr, Irving, TX, 75063
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Stone, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,856 sqft
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces2
Land Information
APN321608300E0140000
Lot Number14
SubdivisionHackberry Creek
Land UseResidential
Legal DescriptionHACKBERRY CREEK ESTATES PH 4 BLK E LT 14 INT202000095074 DD04072020 CO-DC 1608300E01400 2CI1608300E
Census Tract014124
Assessed Land Value$140,000
Assessed Improvement Value$410,000
Assessment Year2025
Investor Tools
$567,000
Estimated Property Value
$327,354Estimated Mortgage Balance
$239,646Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,402 /month
Positive
Cash Flow Estimate:
$1,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$965/month
$1,850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,750
$550,000
2025
$140,000
$410,000
$550,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,750
$550,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$371,510
No
First
Apr 7, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$327,354
$239,646
42%
58%
$2,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$4,078/mo
$-1,568/mo
5.3%
