$327,000
NAL Estimated Property Value2634 W Shady Grove Rd, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range
FlooringLaminate
Exterior
Lot Size12,390 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32069600750130000
Lot Number13
SubdivisionChism Rev
Land UseResidential
Legal DescriptionCHISM REV LOT 13 BLK A 2634 W SHADY GROVE INT202400245789 DD12042024 CO-DC 0696007501300 2CI06960075
Census Tract015306
Assessed Land Value$72,000
Assessed Improvement Value$174,400
Assessment Year2025
About this property
Great investment property in a great location! 3 bed, 2 bath house on a nice sized lot. Home is in need of updating but has tons of potential to fit personal liking. Selling as-is and priced to reflect needed repairs and updates.
Investor Tools
$327,000
Estimated Property Value
$32,393Estimated Mortgage Balance
$294,607Estimated Equity
90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$338/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,424
$246,400
2025
$72,000
$174,400
$246,400
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,424
$246,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Principal Residential Mortgage Inc
Fha
$82,703
Yes
First
May 21, 2004
Jun 2019
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$32,393
$294,607
90%
10%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
7.2%
