$440,000
NAL Estimated Property Value8118 Locust Street, Irving, TX, 75063
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size4,204 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces1
Land Information
APN325598700D0010000
Lot Number1
SubdivisionValley Ranch
Land UseResidential
Legal DescriptionVALLEY RANCH 14 BLK D LT 1 INT201900231719 DD08292019 CO-DC 5598700D00100 2CI5598700D
Census Tract014130
Assessed Land Value$100,000
Assessed Improvement Value$337,230
Assessment Year2025
About this property
Come see this beautiful home in Valley Ranch! This beautiful corner lot home has a nice open concept, high vaulted ceiling, new paint through out, new roof along with other updates. This is the perfect home for you!
Investor Tools
$440,000
Estimated Property Value
$246,888Estimated Mortgage Balance
$193,112Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$684/month
$367/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,002
$437,230
2025
$100,000
$337,230
$437,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,002
$437,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Uif Corp
Purchase Money Mortgage
$285,000
No
First
Aug 29, 2019
Sep 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,888
$193,112
43%
56%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,076/mo
+$434/mo
6.8%
