$369,750
NAL Estimated Property Value439 Daniel St, Richardson, TX, 75080
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringWood
Exterior
Lot Size7,800 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42113500050040000
Lot Number4
SubdivisionNorthrich Acres
Land UseResidential
Legal DescriptionNORTHRICH ACRES BLK E LT 4 INT202200059248 DD02282022 CO-DC 1135000500400 3CR11350005
Census Tract019211
Assessed Land Value$105,000
Assessed Improvement Value$264,750
Assessment Year2025
About this property
Updating done over the past couple years. Hardwoods throughout, updated tile in the primary bath shower and floor. Updated Paint throughout. Great Starter home with plenty of living space. Garage was converted for an additional living space, with storage and a full size washer and dyer area.
Investor Tools
$369,750
Estimated Property Value
$284,216Estimated Mortgage Balance
$85,534Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,219 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$687/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,394
$369,750
2025
$105,000
$264,750
$369,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,394
$369,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$288,000
No
First
Aug 14, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,216
$85,534
23%
77%
$1,727/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,727/mo
+$313/mo
6.6%
