Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$327,120

2554 W Rochelle Road, Irving, TX, 75062

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,449 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$144.58 / sqft
Year BuiltBuilt in 1960

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesElectric Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size8,954 sqft

Building Information

Year Built1960
Stories1
Roof Type105
Garage Spaces1

Land Information

APN32410500080070000
Lot Number7
SubdivisionPlymouth Park North
Land UseResidential
Legal DescriptionPLYMOUTH PARK NORTH 2 BLK 8 LOT 7 INT201900311121 DD11182019 CO-DC 4105000800700 2CI41050008
Census Tract014306
Assessed Land Value$60,000
Assessed Improvement Value$267,120
Assessment Year2025

About this property

This home has an open and spacious floor plan! The Living room and step down family room garage conversion provide lots of space for family gatherings. The kitchen is wide with granite counters, NEW laminate flooring and there is plenty of room for those couples that like to prepare meals together. The long hallway on the left side features a coat broom closet, small bedroom guest bathroom and a larger bedroom. The long hallway on the right side features the master bedroom and New remodel half bath. This home is walking distance to A.S. Johnston elementary and very close to Crockett Middle School

Investor Tools

Property Icon
$327,120
Estimated Property Value
$0Estimated Mortgage Balance
$147,767Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,963 /month
Positive
Cash Flow Estimate:
$654 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$719/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,994
$327,120
2025
$60,000
$267,120
$327,120
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,994
$327,120

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$205,704
Yes
First
Nov 18, 2019
Dec 2049

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,353
$147,767
45%
55%
$1,234/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,234/mo
+$738/mo
7.2%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Irving

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2554 W Rochelle Road | Property Details | No Agent List