$196,550
NAL Estimated Property Value821 Dublin Dr # F-145, Richardson, TX, 75080
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Refrigerator, Washer
Exterior
Lot Size5.00 acres
Building Information
Year Built1981
Stories1
Roof Type104
Land Information
APN42102200000F00145
Lot Number1
SubdivisionLifescape Villas On Dublin Condos
Land UseResidential
Legal DescriptionLIFESCAPE VILLAS ON DUBLIN CONDOS BLK A LOT 1 ACS 5.002 BLDG F UNIT 145 & CE 1.18% INT202400184019 DD09102024 CO-DC
Census Tract019214
Assessed Land Value$25,710
Assessed Improvement Value$170,840
Assessment Year2025
About this property
Amazingly renovated condo in one of the most desirable neighborhoods in Richardson, Remarkably priced below market and county appraisal—an incredible deal!Upgrades include new flooring, fresh paint, modernized bathrooms, upgraded kitchen, and brand-new appliances. Quiet Villas community near UTD, Hwy 75, and 635.! HOA covers major expenses like water, foundation, and more. Don’t miss out—priced to sell fast!. Back on the market due to buyer unable to obtain loan approval
Investor Tools
$196,550
Estimated Property Value
$0Estimated Mortgage Balance
$196,550Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,179 /month
Positive
Cash Flow Estimate:
$393 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$132/month
$323/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$604
$196,550
2025
$25,710
$170,840
$196,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$604
$196,550
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$196,550
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$323/mo
+$1,297/mo
9.9%
