$282,290
NAL Estimated Property Value4272 Madera Rd, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size25.76 acres
Building Information
Year Built1981
Stories2
Roof Type104
Land Information
APN3225759000CH00004
SubdivisionLas Brisas Hills Condominiums
Land UseResidential
Legal DescriptionLAS BRISAS HILLS CONDOMINIUMS LAS BRISAS 2ND REV AMND AC25.7804 BLDG CH UNIT 4 CE .3672% INT202100379710 DD12202021 CO-DC
Census Tract014310
Assessed Land Value$49,420
Assessed Improvement Value$232,870
Assessment Year2025
About this property
Come this is beautiful condo in the heart of Irving close to DFW and downtown Dallas with community pools, gym and a clubhouse at your disposal! With new updates throughout this is the perfect home for you! HOA covers most of the utilities like water, trash, sewer, pest control, basic cable and internet.
Investor Tools
$282,290
Estimated Property Value
$197,106Estimated Mortgage Balance
$85,184Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,694 /month
Positive
Cash Flow Estimate:
$565 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
$405/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,518
$282,290
2025
$49,420
$232,870
$282,290
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,518
$282,290
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$215,033
Yes
First
Dec 20, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,106
$85,184
30%
70%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,695/mo
$-35/mo
7.1%
