$301,000
NAL Estimated Property Value2712 W Oakdale Road, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Vented Exhaust Fan
FlooringCarpet, Laminate
Exterior
Lot Size6,300 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Land Information
APN32500500030110000
Lot Number11
SubdivisionSouthwest Park
Land UseResidential
Legal DescriptionSOUTHWEST PARK ESTATES LOT 11 BLK C INT201900226250 DD08222019 CO-DC 5005000301100 2CI50050003
Census Tract015306
Assessed Land Value$65,000
Assessed Improvement Value$218,810
Assessment Year2025
About this property
One time owners have enjoyed raising their children, grand children and great grand children for the past 43 years in this cute three bedroom home. The home has a large family room, dining room and a spacious kitchen that any cook would enjoy. There is a bonus room on the back of the house and a large back yard with a shed. The home is close to Lake Irving and accessible to DFW, Lone Star Park and Verizon Theatre. This home has been loved and now available for new owners to make it their own.
Investor Tools
$301,000
Estimated Property Value
$161,611Estimated Mortgage Balance
$139,389Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,806 /month
Positive
Cash Flow Estimate:
$602 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$491/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,390
$283,810
2025
$65,000
$218,810
$283,810
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,390
$283,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Fha
$186,558
Yes
First
Aug 22, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,611
$139,389
46%
54%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,119/mo
+$1,453/mo
10.3%
