Last 24 Hours
$305,610
NAL Estimated Property Value1618 Randolph Drive, Garland, TX, 75041
Off Market
3 Beds
2 Bath
1,822 Sq Ft
Single Family Residence
$118 / sqft
Built in 1981Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Lot Size12,610 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26027500070010000
Lot Number1
SubdivisionXe
Land UseResidential
Legal DescriptionAXE ESTATES 2 BLK 7 LOT 1 INT202100126084 DD04272021 CO-DC 0275000700100 1CG02750007
Census Tract018401
Assessed Land Value$60,000
Assessed Improvement Value$245,610
Assessment Year2025
About this property
Multiple offers received, no more showings. This traditional home features three bedrooms and 2 bath rooms believed to be built around 1955 (tax roll says 1981). Original hardwood floors in all bedroom's and hallway. There is even vintage pink tile in the hall bathroom. Built on a large corner lot with huge trees for plenty of shade. There are two large living areas, dining area and a covered patio in the back yard for family cookouts. Bring your remodeling ideas and make this your new home. Multiple Offers Received, best and final due by 5:00 pm Sunday, March 7th.
Investor Tools
$305,610
Estimated Property Value
$214,396Estimated Mortgage Balance
$91,214Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,834 /month
Positive
Cash Flow Estimate:
$611 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,429
$305,610
2025
$60,000
$245,610
$305,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,429
$305,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$237,500
Yes
First
Apr 27, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,396
$91,214
29%
70%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,424/mo
+$548/mo
7.7%
12.4%