$430,000
NAL Estimated Property Value912 Hillsdale, Richardson, TX, 75081
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN42046500020150000
SubdivisionCollege Park
Land UseResidential
Legal DescriptionCOLLEGE PARK BLK B LT 15 INT202100280417 DD09142021 CO-DC 0465000201500 3CR04650002
Census Tract019039
Assessment Year2025
About this property
Back on the Market! Seller giving $3,000 in closing cost assistance. Recently updated 3 bedroom and 2 full bathroom home with many updates throughout in Richardson ISD! Property located within easy access to I-75, PGBT, and 635. Open living areas, separate laundry room, fireplace, and 3 large bedrooms. New paint, granite, carpet and much more! Spacious 2 car garage with large outdoor living space great for entertaining. Schedule a showing as this one will not last!
Investor Tools
$430,000
Estimated Property Value
$335,078Estimated Mortgage Balance
$94,922Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,580 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$678/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,985
$401,840
2025
N/A
N/A
$401,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,985
$401,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$367,630
No
First
Sep 14, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$335,078
$94,922
22%
78%
$2,205/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$2,205/mo
+$105/mo
6.4%
