$684,000
NAL Estimated Property Value2620 Toledo Drive, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringWood
Exterior
Lot Size9,440 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN329075900A0380000
Lot Number38
SubdivisionEnclave At Northgate
Land UseResidential
Legal DescriptionENCLAVE AT NORTHGATE BLK A LT 38 INT202100052158 DD02182021 CO-DC 9075900A03800 2CI9075900A
Census Tract014204
Assessed Land Value$120,000
Assessed Improvement Value$509,530
Assessment Year2025
About this property
.
Investor Tools
$684,000
Estimated Property Value
$531,999Estimated Mortgage Balance
$152,001Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,104 /month
Positive
Cash Flow Estimate:
$1,368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,018/month
$105/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,794
$629,530
2025
$120,000
$509,530
$629,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,794
$629,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$442,700
No
First
Feb 18, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$531,999
$152,001
22%
78%
$3,487/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$3,592/mo
$-1,020/mo
4.5%
