$333,060
NAL Estimated Property Value2601 Marta Dr, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringWood
Exterior
Lot Size7,630 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32500500010010000
Lot Number1
SubdivisionSouthwest Park
Land UseResidential
Legal DescriptionSOUTHWEST PARK ESTATES BLK A LOT 1 INT202300231319 DD10032023 CO-DC 5005000100100 2CI50050001
Census Tract015306
Assessed Land Value$65,000
Assessed Improvement Value$268,060
Assessment Year2025
About this property
.
Investor Tools
$333,060
Estimated Property Value
$298,775Estimated Mortgage Balance
$34,285Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$688/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,585
$333,060
2025
$65,000
$268,060
$333,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,585
$333,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$313,500
No
First
Oct 3, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$298,775
$34,285
10%
90%
$1,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,880/mo
+$92/mo
7.1%
