$272,000
NAL Estimated Property Value2045 Delmar Dr, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Microwave
Exterior
Lot Size7,750 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26131500070220000
Lot Number22
SubdivisionDaugherty Heights
Land UseResidential
Legal DescriptionDAUGHERTY HEIGHTS 2 BLK 7 LOT 22 INT202500120643 DD06092025 CO-DC 1315000702200 1CG13150007
Census Tract018300
Assessed Land Value$65,000
Assessed Improvement Value$159,060
Assessment Year2025
About this property
Beautiful home on a tree lined street on a well kept up neighborhood. Close to commercial services and schools. A 4 bedroom and 2 bath house with a large back yard patio(16'x30') and outside storage room (20'x22').
Investor Tools
$272,000
Estimated Property Value
$219,343Estimated Mortgage Balance
$52,657Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$474/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,328
$224,060
2025
$65,000
$159,060
$224,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,328
$224,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bpl Mortgage Llc
Commercial
$221,600
No
First
Oct 27, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,343
$52,657
19%
81%
$1,329/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,329/mo
+$643/mo
8.7%
