$628,000
NAL Estimated Property Value9137 Jasmine Ln, Irving, TX, 75063
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate, Vinyl
Exterior
Lot Size6,964 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces2
Land Information
APN325598900A0170000
Lot Number17
SubdivisionValley Ranch
Land UseResidential
Legal DescriptionVALLEY RANCH 37 BLK A LT 17 INT201600353874 DD12152016 CO-DC 5598900A01700 2CI5598900A
Census Tract014156
Assessed Land Value$90,000
Assessed Improvement Value$538,000
Assessment Year2025
About this property
PRICE REDUCED !! PRICE REDUCED !! PRICE REDUCED !!Welcome to this elegant 2-story, 4-bedroom, and 2.5-bathroom home, with ample spaces for comfortable living & entertaining! The home is east-facing, and is located in a high demand subdivision of Valley Ranch with top rated Coppell ISD schools. Features include granite countertops in the kitchen; master bedroom located downstairs, a spacious 2-car garage, and much more. The home is complete with a large backyard and a covered back patio.
Investor Tools
$628,000
Estimated Property Value
$370,792Estimated Mortgage Balance
$257,208Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,768 /month
Positive
Cash Flow Estimate:
$1,256 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,022/month
$1,301/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,128
$628,000
2025
$90,000
$538,000
$628,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,128
$628,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Daiyaan Inc
Conventional
$373,500
No
First
Dec 22, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,792
$257,208
40%
59%
$2,240/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,270/mo
$3,541/mo
$-271/mo
6.2%
