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

$238,030

NAL Estimated Property Value

875 Dublin Dr # W-1, Richardson, TX, 75080

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,114 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$214.99 / sqft
Year BuiltBuilt in 1980

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private PoolPrivate Pool
Lot Size9.81 acres

Building Information

Year Built1980
Stories2
Roof Type104

Land Information

APN42266610510018500
Lot Number1
SubdivisionWaterfall Crossing Condominiums
Land UseResidential
Legal DescriptionWATERFALL CROSSING CONDOMINIUMS BLK A LOT 1 9.8104 ACS BLDG W UNIT 1 CE .782% APT 875-A INT202300116358 DD06122023 CO-DC
Census Tract019214
Assessed Land Value$33,420
Assessed Improvement Value$204,610
Assessment Year2025

About this property

Great Richardson location with Richardson ISD, including the Richardson Magnet Schools. This remodeled two story townhouse is situated in a sought after complex. Good floor plan, two bedrooms upsatirs, both with bathrooms en -suit. Down stairs is open with living and diningroom open to each outher, making it ideal for entertainment. Updater and amenities include: luxury vinyl plank flooring, larege ceramic tiles in wet areas, remodeled kitchen with stainless steel appliances, Quartz counter tops, renovated stair treads with iron balusters, replaced air conditioner unit. Patio is private with srorage closet - overlooking green area. Easy access to shopping, restaurants and major transportation routes.

Investor Tools

Property Icon
$238,030
Estimated Property Value
$218,974Estimated Mortgage Balance
$19,056Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,437 /month
Positive
Cash Flow Estimate:
$479 /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
$532/month
$305/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,190
$238,030
2025
$33,420
$204,610
$238,030
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,190
$238,030

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Mortgage Associates Inc
Conventional
$231,325
No
First
Jun 12, 2023
Jul 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,974
$19,056
8%
92%
$1,387/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,692/mo
$-72/mo
8.2%

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: Richardson

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

875 Dublin Dr # W-1 | Property Details | No Agent List