$195,000
NAL Estimated Property Value745 Berkley Plaza, Irving, TX, 75061
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size3,488 sqft
Building Information
Year Built1986
Stories2
Roof Type105
Garage Spaces1
Land Information
APN321834000B0230000
Lot Number23
SubdivisionHidden Oaks
Land UseResidential
Legal DescriptionHIDDEN OAKS BLK B LT 23 INT201900112264 DD04302019 CO-DC 1834000B02300 2CI1834000B
Census Tract014502
Assessed Land Value$50,000
Assessed Improvement Value$137,510
Assessment Year2025
About this property
2-1.5-1, 2 story townhouse move in ready with fresh paint and carpet, tile floors, and new stainless appliances.
Investor Tools
$195,000
Estimated Property Value
$109,947Estimated Mortgage Balance
$85,053Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$272/month
$239/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,285
$187,510
2025
$50,000
$137,510
$187,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,285
$187,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$128,040
No
First
Apr 30, 2019
May 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,947
$85,053
43%
56%
$768/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,007/mo
+$558/mo
9.6%
