$655,000
NAL Estimated Property Value4326 Castle Rock Ct, Irving, TX, 75038
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Microwave, Other
FlooringCarpet, Ceramic Tile
Exterior
Lot Size3,293 sqft
Building Information
Year Built1999
Stories2
Roof Type110
Garage Spaces2
Land Information
APN321157000D0400000
Lot Number40
SubdivisionFairway Vista At Las Colinas
Land UseResidential
Legal DescriptionFAIRWAY VISTA AT LAS COLINAS PH 1 BLK D LT 40 INT202000184820 DD07022020 CO-DC 1157000D04000 2CI1157000D
Census Tract014313
Assessed Land Value$140,000
Assessed Improvement Value$514,550
Assessment Year2025
About this property
Whatsapp Appointment Available! Beautifully redone Executive Town home in exclusive gated community connected to the Four Seasons resort. This updated, open home offers the ultimate lock and leave lifestyle. Walk to the Four Seasons, 1 mile from the Las Colinas urban center and 8 miles to DFW airport. Beautiful town home in the secure, exclusive Fairway Vista neighborhood. Vacant and ready for new owner
Investor Tools
$655,000
Estimated Property Value
$291,946Estimated Mortgage Balance
$363,054Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,930 /month
Positive
Cash Flow Estimate:
$1,310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$961/month
$1,176/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,258
$654,550
2025
$140,000
$514,550
$654,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,258
$654,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$318,500
No
First
Dec 7, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,946
$363,054
55%
45%
$1,910/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$3,086/mo
$-1,426/mo
3.0%
