$321,030
NAL Estimated Property Value1118 Lupine Dr, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size14,125 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26297500020010000
Lot Number1
SubdivisionLakeridge
Land UseResidential
Legal DescriptionLAKERIDGE 1 BLK 2 LT 1 INT202000105358 DD04212020 CO-DC 2975000200100 1CG29750002
Census Tract018147
Assessed Land Value$65,000
Assessed Improvement Value$256,030
Assessment Year2025
About this property
Great opportunity under $190K! 3-2-2 Brick home with pool on a large corner lot. Master bathroom in need of completion. Convenient to I-30, PGBT, and 635. Property offered AS-IS, seller to make no repairs, property will not qualify for traditional financing in its current condition.
Investor Tools
$321,030
Estimated Property Value
$145,389Estimated Mortgage Balance
$175,641Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,926 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$698/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,768
$321,030
2025
$65,000
$256,030
$321,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,768
$321,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$165,000
No
First
Apr 21, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,389
$175,641
54%
45%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$990/mo
+$982/mo
7.4%
