$131,000
NAL Estimated Property Value4113 Esters Road 618, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringVinyl
Exterior
Lot Size2.31 acres
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APN32402000000C00618
Lot Number3R
SubdivisionOaks On The Ridge Condominiums
Land UseResidential
Legal DescriptionOAKS ON THE RIDGE CONDOMINIUMS OAKS OF IRV 1ST REV BK A PTLT 3R1 BLDG C UNIT 618 CE 1.2427% INT202200043929 DD02102022 CO-DC
Census Tract014161
Assessed Land Value$18,750
Assessed Improvement Value$76,600
Assessment Year2025
About this property
Completely updated and remodeled one bedroom, one bedroom condo ready for move in
Investor Tools
$131,000
Estimated Property Value
$91,085Estimated Mortgage Balance
$39,915Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$786 /month
Positive
Cash Flow Estimate:
$262 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
$193/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,039
$95,350
2025
$18,750
$76,600
$95,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,039
$95,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sublime Financial Llc
Conventional
$99,000
No
First
Feb 10, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,085
$39,915
30%
70%
$594/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,410/mo
$787/mo
+$623/mo
12.9%
