$334,000
NAL Estimated Property Value409 Vivion Street, Irving, TX, 75060
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Electric Range, Convection Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size672 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APN32090500000040000
Lot Number4
SubdivisionDavis Heights
Land UseResidential
Legal DescriptionDAVIS HEIGHTS LOT 4 INT201900251409 DD09172019 CO-DC 0905000000400 2CI09050000
Census Tract015205
Assessed Land Value$50,000
Assessed Improvement Value$263,650
Assessment Year2025
About this property
Beautifully Remodeled 4 bedroom 2 full and 1 half bath. Updates include, flooring,paint led lighting throughout, interior and exterior doors, Low - E windows, kitchen cabinetry, Quartz counter tops, stainless steel appliances, HVAC, Master bath with dual sinks, LED mirror, custom tile flooring and shower, remodeled hall and half bath, landscaping. A real must see. Take your clients today, wont last long.
Investor Tools
$334,000
Estimated Property Value
$211,403Estimated Mortgage Balance
$122,597Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,004 /month
Positive
Cash Flow Estimate:
$668 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$584/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,332
$313,650
2025
$50,000
$263,650
$313,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,332
$313,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$243,508
Yes
First
Sep 17, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,403
$122,597
36%
63%
$1,460/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,460/mo
+$1,112/mo
9.2%
