$412,000
NAL Estimated Property Value811 Vinecrest Ln, Richardson, TX, 75080
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Range
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42077500200240000
SubdivisionGreenwood Hills
Land UseResidential
Legal DescriptionGREENWOOD HILLS 1 BLK 20 LT 24 INT201800133664 DD04272017 CO-DC 0775002002400 3CR07750020
Census Tract019216
Assessment Year2025
About this property
Well-maintained and updated home near UTD, located in the sought-after Richardson School District. This spacious home features 4 bedrooms and 2.5 bathrooms. Conveniently close to shopping and major highways, it’s truly move-in ready. There’s no carpet throughout the house — enjoy granite countertops, updated bathrooms, high ceilings, and generously sized bedrooms. Don’t miss this opportunity — this home is ready for you
Investor Tools
$412,000
Estimated Property Value
$231,912Estimated Mortgage Balance
$180,088Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$799/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,522
$344,980
2025
N/A
N/A
$344,980
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,522
$344,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$235,000
No
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,912
$180,088
43%
56%
$1,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,409/mo
+$631/mo
5.9%
