$227,480
NAL Estimated Property Value4270 Madera Road 3, Irving, TX, 75038
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size25.76 acres
Building Information
Year Built1981
Stories2
Roof Type104
Land Information
APN3225759000CG00003
SubdivisionLas Brisas Hills Condominiums
Land UseResidential
Legal DescriptionLAS BRISAS HILLS CONDOMINIUMS LAS BRISAS 2ND REV AMND AC25.7804 BLDG CG UNIT 3 CE .2757% INT201900237264 DD09042019 CO-DC
Census Tract014310
Assessed Land Value$37,160
Assessed Improvement Value$190,320
Assessment Year2025
About this property
Nice, ready to move in 2 bedroom condo in a gated community with 2 pools and a clubhouse. Internet, cable, and water included in the HOA's monthly dues of $299.00.
Investor Tools
$227,480
Estimated Property Value
$132,127Estimated Mortgage Balance
$95,353Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,365 /month
Positive
Cash Flow Estimate:
$455 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$460/month
$299/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,377
$227,480
2025
$37,160
$190,320
$227,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,377
$227,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$152,192
Yes
First
Sep 4, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,127
$95,353
41%
58%
$913/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,212/mo
+$448/mo
8.8%
