Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$508,000

NAL Estimated Property Value

8661 Drayton Drive, Irving, TX, 75063

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths2,072 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$187.74 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesConvection Oven, Dishwasher, Disposal, Electric Cooktop, Microwave
FlooringCeramic Tile, Laminate

Exterior

Lot Size8,526 sqft

Building Information

Year Built2003
Stories1
Roof Type105
Garage Spaces2

Land Information

APN325595400A0410000
Lot Number41
SubdivisionValley Ranch
Land UseResidential
Legal DescriptionVALLEY RANCH 24 BLK A LT 41 INT202100234222 DD08052021 CO-DC 5595400A04100 2CI5595400A
Census Tract014149
Assessed Land Value$90,000
Assessed Improvement Value$385,000
Assessment Year2025

About this property

Hardly find 3bedrooms 2 full baths high ceiling one-story home in the Cul-De-Sac in the Irving Area. Large lot with the covered front porch and back patio with a big yard is great for kids and family entertainment. Fresh paint for the kitchen cabinets and the whole house wall. Wood floor everywhere. Nice kitchen open with the kitchen island, granite counter top, tons of cabinetry, great cooktop and oven which open to the family room with a beautiful fireplace. Oversize master w-sitting and jetted tub. Split Bedroom arrangement. Brand new dishwasher. There are two attics for lots of storage room. Owner would like to give some credit for the right side broken fence repair.

Investor Tools

Property Icon
$508,000
Estimated Property Value
$332,730Estimated Mortgage Balance
$175,270Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,048 /month
Positive
Cash Flow Estimate:
$1,016 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,113/month
$562/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,821
$475,000
2025
$90,000
$385,000
$475,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,821
$475,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Laxmi Narayan Enterprises Inc
Unknown
$365,750
No
First
Aug 5, 2021
Aug 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,730
$175,270
34%
65%
$2,193/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,510/mo
$2,755/mo
$-245/mo
5.9%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Irving

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

8661 Drayton Drive | Property Details | No Agent List