$192,000
NAL Estimated Property Value156 E Wanda Dr, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Range
FlooringHardwood
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26593500030180000
Lot Number18
SubdivisionTaylor Hills
Land UseResidential
Legal DescriptionTAYLOR HILLS 2 BLK C LOT 18 INT202500121655 DD06062025 CO-DC 5935000301800 1CG59350003
Census Tract018204
Assessed Land Value$66,000
Assessed Improvement Value$126,000
Assessment Year2025
About this property
Cute cottage with new updates. Fresh paint throughout, Kitchen features new cabinets, counters, sink & faucet and appliances. The bathroom has a new sink and toilet, so all the plumbing fixtures are new. To maximize space, the water heater (also brand new) and the washer & dryer connections are located in the enclosed back patio. The home features an extended drive for parking and a huge back yard for entertaining.
Investor Tools
$192,000
Estimated Property Value
$185,484Estimated Mortgage Balance
$6,516Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,639
$192,000
2025
$66,000
$126,000
$192,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,639
$192,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Fha
$188,522
Yes
First
Jun 6, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,484
$6,516
3%
97%
$1,131/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,131/mo
+$841/mo
12.3%
