$262,490
NAL Estimated Property Value3113 N O Connor Rd, Irving, TX, 75062
Off Market
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Vented Exhaust Fan
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size7,680 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN32335500000030000
Lot Number3
SubdivisionNorthgate Annex
Land UseResidential
Legal DescriptionNORTHGATE ANNEX LOT 3 3113 N O'CONNOR INT202100121215 DD04232021 CO-DC 3355000000300 2CI33550000
Census Tract014308
Assessed Land Value$64,000
Assessed Improvement Value$198,490
Assessment Year2025
About this property
Multiple Offers Received. Asking for highest and best by Thursday, March 18th at 5pm.
Investor Tools
$262,490
Estimated Property Value
$119,881Estimated Mortgage Balance
$142,609Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,575 /month
Positive
Cash Flow Estimate:
$525 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,612
$262,490
2025
$64,000
$198,490
$262,490
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,612
$262,490
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$132,800
No
First
Apr 22, 2021
May 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,881
$142,609
54%
46%
$797/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$797/mo
+$1,175/mo
9.0%
