$276,000
NAL Estimated Property Value213 Edith St, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringVinyl
Exterior
Lot Size7,200 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32044500000210000
Lot Number21
SubdivisionBrownwood Park
Land UseResidential
Legal DescriptionBROWNWOOD PARK LOT 21 213 EDITH INT201800114872 DD04202018 CO-DC 0445000002100 2CI04450000
Census Tract014602
Assessed Land Value$50,000
Assessed Improvement Value$215,000
Assessment Year2025
About this property
Single-story home: 4 bedrooms, 2 bathrooms, 2 living rooms, 1 dining room, 1 garage, and a fenced backyard. Available for immediate move-in ONLY. Please email the listing agent if you would like to see additional pictures. Move in cost include prorated rent and security deposit. Application fee is $35 per adult and landlord does not consider prospects with prior eviction or criminal backgrounds.
Investor Tools
$276,000
Estimated Property Value
$407,795Estimated Mortgage Balance
$276,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$602/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,843
$265,000
2025
$50,000
$215,000
$265,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,843
$265,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lendsure Mortgage Corp
Conventional
$408,975
No
First
Mar 19, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$407,795
N/A
0%
148%
$2,453/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$2,453/mo
$-888/mo
6.8%
