$644,776
NAL Estimated Property Value285 Golden Gate Dr, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Gas Cooktop, Microwave
FlooringWood
Exterior
Lot Size3,250 sqft
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-10820-00I-0010-1
Lot Number1
SubdivisionPalisades Town Central (Crc)
Land UseResidential
Legal DescriptionPALISADES TOWN CENTRAL (CRC), BLK I, LOT 1
Census Tract031815
Assessed Land Value$179,550
Assessed Improvement Value$465,226
Assessment Year2025
About this property
Immaculate 4 bedroom home with a long list of upgrades through K. Hovnanian, built in 2019. Spacious home with ton of natural light and high ceilings. Modern upgraded kitchen with Stainless Steel appliances and Granite countertops with white subway tile backsplash. Great outdoor sitting space with a pergola for lounging and entertaining. Large master bedroom and bathroom with 2nd floor balcony off of the master with nice views of the neighborhood. Back on Market* Buyer was unable to close due to personal reasons.
Investor Tools
$644,776
Estimated Property Value
$392,775Estimated Mortgage Balance
$252,001Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,869 /month
Positive
Cash Flow Estimate:
$1,290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,089/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,845
$644,776
2025
$179,550
$465,226
$644,776
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,845
$644,776
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wintex Group Llc
Conventional
$429,000
No
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,775
$252,001
39%
61%
$1,896/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$2,056/mo
+$604/mo
5.0%
