$351,000
NAL Estimated Property Value3209 Gail Court, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Convection Oven
FlooringVinyl
Exterior
Lot Size7,276 sqft
Building Information
Year Built1967
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32582500010030000
Lot Number3
SubdivisionWestern Terrace 2nd
Land UseResidential
Legal DescriptionWESTERN TERRACE 2ND INST LOT 3, BL. A 3209 GAIL CT INT201200168304 DD06082012 CO-DC 5825000100300 2CI58250001
Census Tract015305
Assessed Land Value$50,000
Assessed Improvement Value$280,300
Assessment Year2025
About this property
This move-in-ready home features a spacious open floor plan centered around a cozy living room fireplace. The upgraded kitchen shines with sleek granite countertops and ample cabinet space, making it perfect for storage and entertaining. Located in a quiet, established neighborhood just minutes from Lone Star Park, this home offers the perfect balance of comfort and convenience.
Investor Tools
$351,000
Estimated Property Value
$203,514Estimated Mortgage Balance
$147,486Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,130 /month
Positive
Cash Flow Estimate:
$710 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$377/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,764
$330,300
2025
$50,000
$280,300
$330,300
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,764
$330,300
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Commercial
$205,000
No
First
Dec 16, 2025
Dec 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,514
$147,486
42%
58%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,230/mo
+$742/mo
6.7%
