$233,700
NAL Estimated Property Value2015 Towngate Drive, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size2,904 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26604500030180000
Lot Number18
SubdivisionTowngate
Land UseResidential
Legal DescriptionTOWNGATE 75 BLK 3 LOT 18 INT202000306603 DD11032020 CO-DC 6045000301800 1CG60450003
Census Tract018401
Assessed Land Value$38,000
Assessed Improvement Value$195,700
Assessment Year2025
About this property
Meticulously updated home awaiting next lucky owner. Updates include fresh painting, carpet, kitchen, baths. Access to club house, swimming pool, play ground, and tennis court. NOTE: 1) listing broker does not work with unrepresented buyer, please contact a buyer's agent to see home. 2) listing broker is related to seller. Living room ceiling fan on special order and will be installed last week of Sept.
Investor Tools
$233,700
Estimated Property Value
$148,600Estimated Mortgage Balance
$85,100Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,402 /month
Positive
Cash Flow Estimate:
$467 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$497/month
$85/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,793
$233,700
2025
$38,000
$195,700
$233,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,793
$233,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank Financial
Conventional
$166,250
No
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,600
$85,100
36%
64%
$997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,082/mo
+$890/mo
10.1%
