$379,000
NAL Estimated Property Value435 Country Side Lane, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42209950070280000
SubdivisionRichland Oaks 4th Inst Rev
Land UseResidential
Legal DescriptionRICHLAND OAKS 4TH INST REV BLK G LT 28 INT202100281936 DD08302021 CO-DC 2099500702800 3CR20995007
Census Tract019041
Assessment Year2025
About this property
Come see this beautiful home in sought-after Richland Oaks minutes from 75 and 635. The home features a large family room with a gas fireplace, spacious downstairs gameroom or bedroom, sunny breakfast area, massive master bedroom with vaulted ceilings, and a pool sized yard. Close access to shopping and conveniences.
Investor Tools
$379,000
Estimated Property Value
$270,187Estimated Mortgage Balance
$108,813Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,274 /month
Positive
Cash Flow Estimate:
$758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$814/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,874
$361,100
2025
N/A
N/A
$361,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,874
$361,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hpa Texas Lending Llc
Commercial
$297,000
No
First
Aug 30, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,187
$108,813
28%
71%
$1,781/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,781/mo
+$529/mo
7.3%
