$253,000
NAL Estimated Property Value1306 Cove Drive, Garland, TX, 75040
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCeramic Tile, Laminate
Exterior
Lot Size5,720 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26458500070020000
Lot Number2
SubdivisionQuail Creek
Land UseResidential
Legal DescriptionQUAIL CREEK 1 BLK 7 LT 2 INT201900141719 DD05292019 CO-DC 4585000700200 1CG45850007
Census Tract018203
Assessed Land Value$75,000
Assessed Improvement Value$154,370
Assessment Year2025
About this property
Fantastic investment or residential property! 3 bedroom, 2 baths, large back yard, open kitchen. Seller remolded the house with new floor; new cabinets, granite countertop in kitchen; new paint; new toilet and sink in baths.
Investor Tools
$253,000
Estimated Property Value
$137,259Estimated Mortgage Balance
$115,741Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,215
$229,370
2025
$75,000
$154,370
$229,370
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,215
$229,370
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos National Bank
Fha
$159,493
Yes
First
May 29, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,259
$115,741
45%
54%
$957/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$957/mo
+$1,015/mo
9.4%
