$273,280
NAL Estimated Property Value1614 Bitter Creek Dr, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size7,500 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26399500120100000
Lot Number10
SubdivisionNorthlake
Land UseResidential
Legal DescriptionNORTHLAKE ESTATES 5 BLK L LOT 10 INT201600057833 DD02292016 CO-DC 3995001201000 1CG39950012
Census Tract018121
Assessed Land Value$84,000
Assessed Improvement Value$189,280
Assessment Year2025
About this property
Move-in ready 4-bedroom, 2-bath Garland home featuring a functional single-story layout and new HVAC and stainless-steel appliances (2025)! Bright open living area connects to the kitchen and dining spaces, ideal for everyday living. Spacious fenced yard with mature trees and no back neighbors—backs to commercial acreage for extra privacy. Conveniently located near Highways 66 & 78, shopping, and schools!
Investor Tools
$273,280
Estimated Property Value
$201,627Estimated Mortgage Balance
$71,653Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,640 /month
Positive
Cash Flow Estimate:
$547 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$632/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,214
$273,280
2025
$84,000
$189,280
$273,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,214
$273,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$203,400
No
First
Nov 26, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,627
$71,653
26%
74%
$1,220/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,220/mo
+$1,352/mo
11.3%
