12Days on Market

1view

$445,000

$468,000

520 Ballustrade Dr, Irving, TX, 75039

Under Contract

Just Added

Price Drop

3 Beds

3 Bath

1,876 Sq Ft

Single Family Residence

$237.21 / sqft

Built in 2020

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size2,357 sqft

Building Information

Year Built2020

Stories2

Roof Type105

Garage Spaces2

Land Information

APN325384800F0300000

Lot Number30

SubdivisionTerraces Of Las Colinas Res

Land UseResidential

Legal DescriptionTERRACES OF LAS COLINAS RES 1 & 2 BLK F LT 30 INT202000197822 DD06262020 CO-DC 5384800F03000 2CI5384800F

Census Tract014143

Assessed Land Value$80,000

Assessed Improvement Value$369,730

Assessment Year2025

About this property

WELCOME TO 520 BALLUSTRADE DRIVE, IRVING, TEXAS 75039, LOCATED IN THE HEART OF LAS COLINAS, TERRACES OF LAS COLINAS*LOVELY TOWNHOME WITH 1876 SQUARE FEET PER ASSESSOR*BUILT IN 2020*HOA IS $400 MONTHLY, WHICH MAINTAINS THE FRONT & BACK YARD AS WELL AS THE STRUCTURE, INCLUDES TRASH & SEWER*INDIVIDUAL WATER & GAS METERS*3 BEDROOMS, 2.5 BATHS, ONE LIVING, ONE DINING, 2 CAR GARAGE*$12,463 UNEXEMPT YEARLY PER ASSESSOR*KITCHEN FEATURES GRANITE COUNTERS, BUILT IN CABINETRY, BREAKFAST BAR, DISHWASHER, DISPOSAL, ELECTRIC OVEN, GAS COOKTOP & MICROWAVE*SEPARATE UTILITY ROOM*HALF BATH ON FIRST LEVEL*ALL BEDROOMS ON SECOND LEVEL*PRIMARY ENSUITE BATH FEATURES SEPARATE SHOWER, WALK IN CLOSET, GRANITE COUNTERS & BUILT IN CABINETRY*HIGH SPEED INTERNET*GAS FURNACE*ADJACENT TO GREENBELT, ZERO LOT LINE*SIDWALKS, COMPOSITION ROOF, LANDSCAPED, COMMUNITY SPRINKLER, COMMUNITY GREENBELT*NO FENCING*COVERED PORCH*OPEN FLOOR PLAN*SURROUNDED BY RESTAURANTS, SHOPS, DFW AND LOVE FIELD*AIRPORT IS 15 MINUTES DRIVE*CARROLLTON-FARMERS BRANCH ISD*

Investor Tools

$449,730

Estimated Property Value

$356,179Estimated Mortgage Balance

$135,885Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,698 /month

Positive

Cash Flow Estimate:

$899 /month

Interested in this property?

Sharon Hodnett

Keller Williams Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$524/month

$400/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,041

$449,730

2025

$80,000

$369,730

$449,730

Tax History

Year

Tax Paid

Assessed Value

2025

$4,041

$449,730

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Green Brick Mortgage Llc

Conventional

$356,179

First

Jun 26, 2020

Jul 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$313,845

$135,885

30%

70%

$2,136/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,910/mo

$2,536/mo

+$374/mo

7.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area