Last 24 Hours
$804,100
NAL Estimated Property Value775 Laguna, Irving, TX, 75039
Off Market
4 Beds
4 Bath
4,056 Sq Ft
$146.7 / sqft
Built in 2007Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 3Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Private Yard, Outdoor Grill
Lot Size8,434 sqft
Building Information
Year Built2007
Stories2
Roof Type104
Garage Spaces2
Land Information
APN322595900Q0190000
Lot Number19
SubdivisionLa Villita Ph 1d
Land UseResidential
Legal DescriptionLA VILLITA PH 1D BLK Q LT 19 INT202200077268 DD03012022 CO-DC 2595900Q01900 2CI2595900Q
Census Tract014138
Assessed Land Value$95,000
Assessed Improvement Value$709,100
Assessment Year2025
About this property
Mediterranean inspired home on one of the largest lots in LA VILLITA, overlooking the Campion Trail. The corner lot affords abundant natural light and beautiful views. Upgraded features including new carpet, wood floors, upgraded lighting & fans, coffered wood LR Ceiling and wet bar. Chef's Kitchen with a 900 CFM venting system, updated backsplash and walk-in pantry. Media Room includes a 146 inch screen, projector, 5.1 Polk Audio surround sound and wet bar. Outdoor area has a built-in grill & beverage center that looks onto a large yard, spacious enough for a pool. The garage has a TESLA charging port. Within walking distance of La Villita Elementary. Easy access to multiple highways.
Investor Tools
$804,100
Estimated Property Value
$518,484Estimated Mortgage Balance
$285,616Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,825 /month
Positive
Cash Flow Estimate:
$1,608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,249/month
$55/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,965
$804,100
2025
$95,000
$709,100
$804,100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,965
$804,100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lifestyle Business Funding Llc
Commercial
$562,500
No
First
Mar 1, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$518,484
$285,616
35%
64%
$3,373/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,800/mo
$3,428/mo
+$372/mo
5.7%
12.4%