$433,050
NAL Estimated Property Value902 E Spring Valley Road, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size9,000 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42048500060070000
Lot Number7
SubdivisionCollege Park North
Land UseResidential
Legal DescriptionCOLLEGE PARK NORTH BLK F LT 7 INT202000099881 DD04152020 CO-DC 0485000600700 3CR04850006
Census Tract019039
Assessed Land Value$125,000
Assessed Improvement Value$308,050
Assessment Year2025
About this property
Wonderful spacious one story, 3 bedroom and 2 bath home in the highly sought after College Park North Subdivision in RISD. This home has two large living areas with huge windows with views into the private back yard with 8ft board on board fence. Engineered wood floors throughout most of the home and granite counter tops with stainless steel appliances in the kitchen. Main living area has floor to ceiling brick gas starting fireplace and wet bar with easy flow into formal living room and kitchen. Most of the exterior windows are brand new. Must see!
Investor Tools
$433,050
Estimated Property Value
$266,439Estimated Mortgage Balance
$166,611Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,598 /month
Positive
Cash Flow Estimate:
$866 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$712/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,374
$433,050
2025
$125,000
$308,050
$433,050
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,374
$433,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Conventional
$292,880
No
First
Aug 2, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,439
$166,611
38%
62%
$1,756/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,756/mo
+$554/mo
6.4%
