$572,370
NAL Estimated Property Value9302 Vista Cir, Irving, TX, 75063
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Gas Cooktop, Microwave
Exterior
Lot Size6,933 sqft
Building Information
Year Built1997
Stories2
Roof Type105
Garage Spaces1
Land Information
APN325598600B0020000
Lot Number2
SubdivisionValley Ranch Ph 6th
Land UseResidential
Legal DescriptionVALLEY RANCH PH 4 6TH INST BLK B LT 2 INT202400134678 DD07032024 CO-DC 5598600B00200 2CI5598600B
Census Tract014156
Assessed Land Value$95,000
Assessed Improvement Value$477,370
Assessment Year2025
About this property
Priced to sell! Don't miss this opportunity to own House in prestigious Valley Ranch neighborhood. Highly sought after schools within Coppell ISD! Home has Vaulted ceiling, lots of natural light, Huge kitchen with gas cooktop . Need some work.
Investor Tools
$572,370
Estimated Property Value
$311,428Estimated Mortgage Balance
$260,942Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,434 /month
Positive
Cash Flow Estimate:
$1,145 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$934/month
$775/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,345
$572,370
2025
$95,000
$477,370
$572,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,345
$572,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$322,000
No
First
Jul 3, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,428
$260,942
45%
54%
$1,931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,270/mo
$2,706/mo
+$564/mo
6.9%
