$233,000
NAL Estimated Property Value2006 Woodnote Ln, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size30,000 sqft
Building Information
Year Built1974
Stories2
Roof Type105
Garage Spaces2
Land Information
APN26686500010030000
Lot Number3
SubdivisionWoodnote
Land UseResidential
Legal DescriptionWOODNOTE ESTATES 1 BLK A LOT 3 INT202100088409 DD03262021 CO-DC 6865000100300 1CG68650001
Census Tract018121
Assessed Land Value$50,000
Assessed Improvement Value$171,790
Assessment Year2025
About this property
Just update! All new kitchen, floor, paint...Foundation repair and sewer line replacement done before listing. NOTE: listing broker does not work with unrepresented buyer, please contact a buyer's agent to see home.
Investor Tools
$233,000
Estimated Property Value
$138,387Estimated Mortgage Balance
$94,613Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$438/month
$44/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,091
$221,790
2025
$50,000
$171,790
$221,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,091
$221,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$153,600
No
First
Mar 26, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$138,387
$94,613
40%
59%
$921/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$965/mo
+$1,007/mo
10.2%
