$346,700
NAL Estimated Property Value2421 Revere Dr, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
Exterior
Lot Size10,512 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32426500040140000
Lot Number14
SubdivisionRevere Place
Land UseResidential
Legal DescriptionREVERE PLACE 2 BLK 4 LT 14 INT202400057415 DD03212024 CO-DC 4265000401400 2CI42650004
Census Tract014406
Assessed Land Value$60,000
Assessed Improvement Value$286,700
Assessment Year2025
About this property
GORGEOUS REMODELED HOUSE. INSIDE YOU WILL FIND A FULLY REMODELED, HIGH END INTERIOR INCLUDING BRAND NEW CABINETS, NEW COUNTERTOPS, UPDATED LIGHT FIXTURES. WHILE MAKING YOUR WAY TO THE HOUSE YOU WILL FIND NEW FLOORING, UPDATED RESTROOMS, FRESHLY PAINTED INTERIOR AND EXTERIOR. IF THAT WASN'T ENOUGH, WHILE STEPPING OUTSIDE YOU WILL FIND A HUGE BACKYARD PERFECT FOR A COOKOUT WITH THE FAMILY. COME SHOW IT TODAY, IT WILL NOT LAST TOO LONG!!!!
Investor Tools
$346,700
Estimated Property Value
$316,082Estimated Mortgage Balance
$30,618Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,080 /month
Positive
Cash Flow Estimate:
$693 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$721/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,922
$346,700
2025
$60,000
$286,700
$346,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,922
$346,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Fha
$328,931
Yes
First
Mar 21, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,082
$30,618
8%
91%
$1,973/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,973/mo
+$599/mo
8.9%
