$301,560
NAL Estimated Property Value9204 Rodeo Drive, Irving, TX, 75063
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesLighting
Lot Size4.48 acres
Building Information
Year Built1985
Stories2
Roof Type105
Garage Spaces1
Land Information
APN32539200000009204
SubdivisionTree Top Condominiums
Land UseResidential
Legal DescriptionTREE TOP 3 CONDOMINIUMS PH 1 & 2 TREE TOP III ADDN ALL TR 1 UNIT 9204 CE 2.3016% INT202000210740 DD08032020 CO-DC
Census Tract014128
Assessment Year2025
About this property
Enjoy a carefree lifestyle in this 2 BR 2 BA condo in Coppell ISD and conveniently located close to highways, shopping, and entertainment. Updated kitchen with quartz countertops and ss appliances. Refrigerator is included. Open concept living and dining area. Enjoy the outdoors on the generously sized private patio. Upstairs loft makes a great home office or hobby space. Large windows and 2 skylights allow for abundant natural light. HOA includes blanket insurance, water, and trash. Community pool on property.
Investor Tools
$301,560
Estimated Property Value
$145,703Estimated Mortgage Balance
$155,857Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,809 /month
Positive
Cash Flow Estimate:
$603 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$440/month
$445/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,777
$301,560
2025
N/A
N/A
$301,560
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,777
$301,560
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$164,000
No
First
Aug 3, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,703
$155,857
51%
48%
$984/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,429/mo
+$561/mo
7.9%
