$462,000
NAL Estimated Property Value601 Vernet Street, Richardson, TX, 75080
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Vinyl, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,750 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42116500020100000
Lot Number10
SubdivisionNorthrich West
Land UseResidential
Legal DescriptionNORTHRICH WEST 1 BLK B LOT 10 INT202300227946 DD11032023 CO-DC 1165000201000 3CR11650002
Census Tract019211
Assessed Land Value$105,000
Assessed Improvement Value$237,200
Assessment Year2025
About this property
***MULTIPLE OFFERS RECEIVED. DEADLINE FOR BEST AND FINAL OFFER IS WEDNESDAY 9-20-23 AT NOON*** 4 bedroom 2.5 bath 2 car garage two story house in Richardson just a short walk to both Northrich Elementary and Richardson North Junior High. This is a fixer upper property that is offered AS-IS. The seller will make no repairs. This property may not qualify for traditional financing in its current condition. Seller would prefer an offer allowing personal property to remain behind.
Investor Tools
$462,000
Estimated Property Value
$300,720Estimated Mortgage Balance
$161,280Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,772 /month
Positive
Cash Flow Estimate:
$924 /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
$7,462
$342,200
2025
$105,000
$237,200
$342,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,462
$342,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Simpovest Llc
Unknown
$308,000
No
First
Jan 31, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,720
$161,280
34%
65%
$1,847/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,847/mo
+$193/mo
5.3%
