$721,160
NAL Estimated Property Value4321 Castle Rock Court, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Wood, Other
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size4,498 sqft
Building Information
Year Built1999
Stories2
Roof Type110
Garage Spaces2
Land Information
APN321157000B0270000
Lot Number27
SubdivisionFairway Vista At Las Colinas
Land UseResidential
Legal DescriptionFAIRWAY VISTA AT LAS COLINAS PH 1 BLK B LOT 27 INT202100236354 DD08062021 CO-DC 1157000B02700 2CI1157000B
Census Tract014313
Assessed Land Value$140,000
Assessed Improvement Value$581,160
Assessment Year2025
About this property
This immaculate Townhome is located in the prestigious gated community of Fairway Vista in Las Colinas, adjacent to the Four Seasons Resort. Updated kitchen and master bath are stunning. Granite counter tops, island, and SS appliances in kitchen. Featuring hardwoods, arched doorways, vaulted ceilings, fireplace, Master downstairs and a spectacular backyard with greenbelt view. A must see!!! Four Seasons membership included for a contract executed in April. Contact agent for info.
Investor Tools
$721,160
Estimated Property Value
$595,273Estimated Mortgage Balance
$125,887Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,327 /month
Positive
Cash Flow Estimate:
$1,442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,119/month
$2,800/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,825
$721,160
2025
$140,000
$581,160
$721,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,825
$721,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$463,500
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$595,273
$125,887
17%
83%
$3,841/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,730/mo
$6,641/mo
$-3,911/mo
4.5%
