$286,910
NAL Estimated Property Value935 Spring Valley Plz, Richardson, TX, 75080
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan
FlooringCeramic Tile, Hardwood, Laminate
Exterior
Lot Size3,328 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces1
Land Information
APN422345200A0030000
Lot Number3
SubdivisionSpring Valley Plaza Duplex Replat
Land UseResidential
Legal DescriptionSPRING VALLEY PLAZA DUPLEX REPLAT BLK A LOT 3 INT201800246034 DD09072018 CO-DC 2345200A00300 3CR2345200A
Census Tract019214
Assessed Land Value$60,000
Assessed Improvement Value$226,910
Assessment Year2025
About this property
This is the ONE! The perfect rental home does exist. This impeccably maintained townhouse has a beautifully renovated kitchen, new carpet installed 6 months ago, and the patio, which was upgraded a year ago, is PERFECT for entertaining! The house is also equipped with a Google assistant compatible security cameras, thermometer, garage opener, and door lock. Less than 20 minutes from both DFW Airport and Dallas Love Field Airport, North Dallas, Rockwall, etc. Tenant pays rent, utilities, tenant insurance, and HOA fees. Small dogs are OK.
Investor Tools
$286,910
Estimated Property Value
$180,912Estimated Mortgage Balance
$105,998Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,721 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$641/month
$145/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,256
$286,910
2025
$60,000
$226,910
$286,910
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,256
$286,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$202,400
No
First
Nov 4, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,912
$105,998
36%
63%
$1,214/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,359/mo
+$261/mo
6.8%
