$352,280
NAL Estimated Property Value1817 Wyster Dr, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringLaminate, Tile
Exterior
Lot Size3,525 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces4
Land Information
APN266836100205S0000
Lot Number5S
SubdivisionWindsor 2nd Rep
Land UseResidential
Legal DescriptionWINDSOR 2ND REP BLK 2 LOT 5S INT202300167849 DD08172023 CO-DC 6836100205S00 1CG68361002
Census Tract018801
Assessed Land Value$65,000
Assessed Improvement Value$287,280
Assessment Year2025
About this property
GORGEOUS REMODELED HOUSE. INSIDE YOU WILL FIND A FULLY REMODELED, HIGH END INTERIOR INCLUDING BRAND NEW CABINETS, QUARTZ COUNTERTOPS, UPDATED LIGHT FIXTURES. WHILE MAKING YOUR WAY TO THE HOUSE YOU WILL FIND NEW LAMINATED FLOORING, UPDATED RESTROOMS, FRESHLY PAINTED INTERIOR AND EXTERIOR. IF THAT WASN'T ENOUGH, WHILE STEPPING OUTSIDE YOU WILL FIND A HUGE BACKYARD PERFECT FOR A COOKOUT WITH THE FAMILY. COME SHOW IT TODAY, IT WILL NOT LAST TOO LONG!!!!
Investor Tools
$352,280
Estimated Property Value
$324,553Estimated Mortgage Balance
$27,727Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,114 /month
Positive
Cash Flow Estimate:
$705 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$647/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,999
$352,280
2025
$65,000
$287,280
$352,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,999
$352,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Fha
$341,696
Yes
First
Aug 17, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,553
$27,727
7%
92%
$2,049/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$2,049/mo
$-484/mo
5.3%
