$223,000
NAL Estimated Property Value134 E Kingsley Road, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size7,976 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26617500040050000
Lot Number5
SubdivisionValley View
Land UseResidential
Legal DescriptionVALLEY VIEW BLK D LOT 5 INT202100089690 DD03292021 CO-DC 6175000400500 1CG61750004
Census Tract018206
Assessed Land Value$45,000
Assessed Improvement Value$164,600
Assessment Year2025
About this property
NEW CONSTRUCTION - 3 bedroom, 2 bath, 2 car garage, energy efficient home near shopping, schools and public transportation. This lovely home features an open living, dining and spacious kitchen area. This is listed below appraised value. Buyer will need to have third party financing and will need to meet the City of Garland qualifications listed in the attached document. Owner Occupants and First Time Homebuyers only. No investor or cash offers will be considered. Use the TAR New Construction contract.
Investor Tools
$223,000
Estimated Property Value
$168,244Estimated Mortgage Balance
$54,756Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$351/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,096
$209,600
2025
$45,000
$164,600
$209,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,096
$209,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$176,739
Yes
First
Mar 29, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,244
$54,756
24%
75%
$1,120/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,120/mo
+$852/mo
10.6%
