$223,000
NAL Estimated Property Value4266 MADERA Road 1, Irving, TX, 75038
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Exterior
Lot Size25.76 acres
Building Information
Year Built1981
Stories2
Roof Type104
Land Information
APN3225759000CG00001
SubdivisionLas Brisas Hills Condominiums
Land UseResidential
Legal DescriptionLAS BRISAS HILLS CONDOMINIUMS LAS BRISAS 2ND REV AMND AC25.7804 BLDG CG UNIT 1 CE .2757% INT202500028202 DD02112025 CO-DC
Census Tract014310
Assessed Land Value$37,160
Assessed Improvement Value$123,110
Assessment Year2025
About this property
Property interior was update October 1, 2024. Location is convenient to 161, 114, 183 and DFW airport. HOA includes water, trash, sewer, cable, alarm monitoring, pest control, structural insurance, exterior maintenance costs and community pools. HOA is responsible for roof and foundation. Unit includes fireplace, covered parking and guest parking right in front of unit, full sized utility closet and outdoor patio with storage closet.
Investor Tools
$223,000
Estimated Property Value
$140,815Estimated Mortgage Balance
$82,185Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,864
$160,270
2025
$37,160
$123,110
$160,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,864
$160,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$144,000
No
First
Feb 11, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$140,815
$82,185
36%
63%
$864/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,214/mo
+$446/mo
8.9%
