$340,000
518 Vernet St, Richardson, TX, 75080
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Exterior
Lot Size11,250 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces1
Land Information
APN42116500030030000
Lot Number3
SubdivisionNorthrich West
Land UseResidential
Legal DescriptionNORTHRICH WEST 1 BLK C LOT 3 INT202100350199 DD11192021 CO-DC 1165000300300 3CR11650003
Census Tract019211
Assessed Land Value$105,000
Assessed Improvement Value$215,600
Assessment Year2025
About this property
ALL UPDATED AND MOVE-IN READY! SHOWS GREAT! Light and inviting with an open floor plan! Freshly painted inside and out 2026. New Low-E windows 2026 = Low bills for You! Updated with Luxury plank vinyl flooring throughout, 2026. New kitchen cabinets and new Uba Tuba granite counters 2026. SS appliances and LED lighting too! Located on a quiet street, nestled under mature trees.
Investor Tools
$183,866Estimated Mortgage Balance
$152,134Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$723/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,994
$320,600
2025
$105,000
$215,600
$320,600
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,994
$320,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$202,500
No
First
Nov 19, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,866
$152,134
45%
55%
$1,215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,215/mo
+$825/mo
7.3%
