$263,090
NAL Estimated Property Value533 Campana Court, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size3,611 sqft
Building Information
Year Built1973
Stories2
Roof Type105
Garage Spaces2
Land Information
APN32051500010080000
Lot Number8
SubdivisionCampana Village
Land UseResidential
Legal DescriptionCAMPANA VILLAGE ESTATES BLK A LOT 8 INT202100145793 DD05112021 CO-DC 0515000100800 2CI05150001
Census Tract014502
Assessed Land Value$45,000
Assessed Improvement Value$218,090
Assessment Year2025
About this property
Beautiful updated 3 bedroom 3 bath townhome! In a great location with easy access to Forth Worth and Dallas. Updates include:New SS appliances, paint, LED recess lights, concrete counter, granite in baths, sinks, backsplash in kitchen, wood floors, closets, blinds, new carpet in bedrooms, new ceiling fans. Master bedroom is downstairs.
Investor Tools
$263,090
Estimated Property Value
$184,723Estimated Mortgage Balance
$78,367Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,579 /month
Positive
Cash Flow Estimate:
$526 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,412
$263,090
2025
$45,000
$218,090
$263,090
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,412
$263,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Fha
$204,232
Yes
First
May 11, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$184,723
$78,367
29%
70%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,375/mo
+$597/mo
9.0%
