$285,000
NAL Estimated Property Value425 Hanbee Street, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size8,704 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42113500010110000
Lot Number11
SubdivisionNorthrich Acres
Land UseResidential
Legal DescriptionNORTHRICH ACRES BLK A LOT 11 INT202300227445 DD11072023 CO-DC 1135000101100 3CR11350001
Census Tract019211
Assessed Land Value$105,000
Assessed Improvement Value$177,170
Assessment Year2025
About this property
Cute house on a quiet street with recent cosmetic updates in the kitchen. Excellent location just off Arapaho and 75!
Investor Tools
$285,000
Estimated Property Value
$268,462Estimated Mortgage Balance
$16,538Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$631/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,153
$282,170
2025
$105,000
$177,170
$282,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,153
$282,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$276,255
No
First
Oct 14, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,462
$16,538
5%
94%
$1,657/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,657/mo
+$383/mo
8.6%
