$680,000
NAL Estimated Property Value4235 Castle Rock Court, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Other
FlooringWood
Exterior
Lot Size6,297 sqft
Building Information
Year Built1998
Stories2
Roof Type110
Garage Spaces2
Land Information
APN321157000D0210000
Lot Number21
SubdivisionFairway Vista At Las Colinas
Land UseResidential
Legal DescriptionFAIRWAY VISTA AT LAS COLINAS PH 1 BLK D LT 21 INT201800272685 DD10112018 CO-DC 1157000D02100 2CI1157000D
Census Tract014313
Assessed Land Value$140,000
Assessed Improvement Value$531,750
Assessment Year2025
About this property
Guard-Gated community connected to the Four Seasons. Great corner townhome with tons of natural light. Remodeled with too many items to list. Kitchen appliances, Master bath redone, Hardwoods throughout. Backs to green space. Privacy, immaculate upgraded condition and ability to walk or take your golf cart to the four seasons. Coveted neighborhood located in the heart of the metroplex. This one is a must see.
Investor Tools
$680,000
Estimated Property Value
$333,923Estimated Mortgage Balance
$346,077Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,080 /month
Positive
Cash Flow Estimate:
$1,360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,015/month
$2,800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,777
$671,750
2025
$140,000
$531,750
$671,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,777
$671,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$377,400
No
First
Jun 1, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$333,923
$346,077
50%
49%
$2,263/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$5,063/mo
$-2,973/mo
3.7%
