$520,000
NAL Estimated Property Value3404 Bellah Ct, Irving, TX, 75062
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Lot Size9,000 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32116500010260000
Lot Number26
SubdivisionFarine
Land UseResidential
Legal DescriptionFARINE ESTATES BLK A LOT 26 INT202400221888 DD10312024 CO-DC 1165000102600 2CI11650001
Census Tract014318
Assessed Land Value$90,000
Assessed Improvement Value$422,240
Assessment Year2025
About this property
Beautifully renovated 4-bedroom, 3-bathroom home with a fully enclosed, air-conditioned sunroom. Enjoy a spacious living area complete with a stylish wet bar and brand-new beverage cooler. The home features new flooring throughout, with major upgrades in 2022 including the roof, HVAC system, water heaters, and windows. The kitchen and bathrooms have been fully updated with sleek quartz countertops and modern tile work. Outside, the large fenced yard is perfect for pets or a play area. Rear-entry 2-car garage included.
Investor Tools
$520,000
Estimated Property Value
$290,808Estimated Mortgage Balance
$229,192Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,150 /month
Positive
Cash Flow Estimate:
$1,050 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,028/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,736
$512,240
2025
$90,000
$422,240
$512,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,736
$512,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexera Holding Llc
Conventional
$299,250
No
First
Oct 31, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$290,808
$229,192
44%
56%
$1,795/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,795/mo
+$177/mo
4.6%
