$468,000
NAL Estimated Property Value731 Newberry Dr, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Convection Oven
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size10,400 sqft
Building Information
Year Built1957
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42158500510130000
Lot Number13
SubdivisionRichardson Heights
Land UseResidential
Legal DescriptionRICHARDSON HEIGHTS 6 BLK 51 LOT 013 INT201900108368 DD04262019 CO-DC 1585005101300 3CR15850051
Census Tract019203
Assessed Land Value$175,000
Assessed Improvement Value$265,550
Assessment Year2025
Investor Tools
$468,000
Estimated Property Value
$220,930Estimated Mortgage Balance
$247,070Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,808 /month
Positive
Cash Flow Estimate:
$936 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$784/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,062
$440,550
2025
$175,000
$265,550
$440,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,062
$440,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Conventional
$240,575
No
First
Jan 5, 2022
Feb 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,930
$247,070
52%
47%
$1,443/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,443/mo
+$597/mo
5.2%
