$467,000
NAL Estimated Property Value407 S Weatherred Drive, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size10,010 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42157500360010000
Lot Number1
SubdivisionRichardson Heights
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS 5 BLK 36 LOT 1 INT202000218966 DD08112020 CO-DC 1575003600100 3CR15750036
Census Tract019202
Assessed Land Value$160,000
Assessed Improvement Value$298,890
Assessment Year2025
About this property
Lovely 4 bedroom home in Richardson Heights! * Recent Kitchen updates include: Granite countertops, Stainless steel appliances, & New cabinets * Both bathrooms have also been nicely updated * Huge game room Plus 2 additional living areas * Luxury wood-look vinyl plank * Exterior updates include New Windows, Roof, Gutters & Fresh paint (fall 2019) * Darling city park playground across the street * AC & furnace replaced in 2013 * Storage building in backyard *
Investor Tools
$467,000
Estimated Property Value
$223,885Estimated Mortgage Balance
$243,115Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,802 /month
Positive
Cash Flow Estimate:
$934 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$687/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,905
$458,890
2025
$160,000
$298,890
$458,890
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,905
$458,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$252,000
No
First
Aug 11, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,885
$243,115
52%
48%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$1,511/mo
+$1,149/mo
6.8%
