$480,550
NAL Estimated Property Value2400 Kings Country Dr, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size13,500 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32247500030080000
Lot Number8
SubdivisionKings Country 1st
Land UseResidential
Legal DescriptionKINGS COUNTRY 1ST INST BLK C LOT 8 INT201700151601 DD05222017 CO-DC 2475000300800 2CI24750003
Census Tract014310
Assessed Land Value$90,000
Assessed Improvement Value$390,550
Assessment Year2025
About this property
.
Investor Tools
$480,550
Estimated Property Value
$368,874Estimated Mortgage Balance
$111,676Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,883 /month
Positive
Cash Flow Estimate:
$961 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$597/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,760
$480,550
2025
$90,000
$390,550
$480,550
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,760
$480,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$228,000
No
First
May 22, 2017
Jun 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,874
$111,676
23%
77%
$2,734/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$2,734/mo
$-644/mo
5.2%
