$297,000
NAL Estimated Property Value2130 W 11th Street, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop
FlooringCarpet, Laminate
Exterior
Lot Size7,320 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32157500010010000
Lot Number1
SubdivisionGreg
Land UseResidential
Legal DescriptionGREG BLK 1 LT 1 INT202000297898 DD10262020 CO-DC 1575000100100 2CI15750001
Census Tract015206
Assessed Land Value$50,000
Assessed Improvement Value$246,450
Assessment Year2025
About this property
Cute home in great location with large interior lot. Home features a formal living room area as well as a family room with brick fireplace. Open floor plan with breakfast area and covered back porch. Large bedrooms. Floors are laminate. 2 car garage. Roof replaced in 2020, AC replaced 3 years ago. Won't last long!
Investor Tools
$297,000
Estimated Property Value
$191,788Estimated Mortgage Balance
$105,212Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,782 /month
Positive
Cash Flow Estimate:
$594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,545
$296,450
2025
$50,000
$246,450
$296,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,545
$296,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$215,000
No
First
Oct 26, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,788
$105,212
35%
65%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,290/mo
+$682/mo
8.0%
