$284,000
NAL Estimated Property Value2705 Henry Drive, Irving, TX, 75062
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size12,282 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32410500090200000
Lot Number20
SubdivisionPlymouth Park North
Land UseResidential
Legal DescriptionPLYMOUTH PARK NORTH 2 BLK 9 LT 20 INT202100295252 DD09302021 CO-DC 4105000902000 2CI41050009
Census Tract014306
Assessed Land Value$60,000
Assessed Improvement Value$217,270
Assessment Year2025
About this property
Location, location, location!!! Updated beautiful home with updated kitchen, updated bathrooms, new roof, new paint, new carpet and more!!! Don't miss this perfect home in the heart of Irving! Back on with buyer's financing falling through.
Investor Tools
$284,000
Estimated Property Value
$220,157Estimated Mortgage Balance
$63,843Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,704 /month
Positive
Cash Flow Estimate:
$568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,290
$277,270
2025
$60,000
$217,270
$277,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,290
$277,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$241,544
Yes
First
Sep 30, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,157
$63,843
22%
78%
$1,449/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,449/mo
+$523/mo
8.3%
