Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$312,420

NAL Estimated Property Value

2809 Vassar Drive, Irving, TX, 75062

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,255 Sq Ft
price_per_sqft$182.87 / sqft
Year BuiltBuilt in 1956

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Refrigerator
FlooringLaminate

Exterior

Lot Size8,190 sqft

Building Information

Year Built1956
Stories1
Roof Type105
Garage Spaces2

Land Information

APN32334500050160000
Lot Number16
SubdivisionNorthgate
Land UseResidential
Legal DescriptionNORTHGATE BLK 5 LT 16 INT202000315976 DD11112020 CO-DC 3345000501600 2CI33450005
Census Tract014203
Assessed Land Value$80,000
Assessed Improvement Value$232,420
Assessment Year2025

About this property

This property has had a complete foundation evaluation and repair, restroom remodel, new windows throughout, new flooring, paint, inside and out.

Investor Tools

Property Icon
$312,420
Estimated Property Value
$190,009Estimated Mortgage Balance
$122,411Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,875 /month
Positive
Cash Flow Estimate:
$625 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$515/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,613
$312,420
2025
$80,000
$232,420
$312,420
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,613
$312,420

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$212,578
Yes
First
Nov 11, 2020
Dec 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,009
$122,411
39%
61%
$1,275/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,275/mo
+$697/mo
7.6%

City: Irving

2809 Vassar Drive | Property Details | No Agent List