$405,620
NAL Estimated Property Value205 Ridgegate Drive, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size8,520 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26238960070080000
Lot Number8
SubdivisionGlenbrook Meadows
Land UseResidential
Legal DescriptionGLENBROOK MEADOWS 7 BLK 7 LOT 8 INT202000353257 DD12162020 CO-DC 2389600700800 1CG23896007
Census Tract019025
Assessed Land Value$100,000
Assessed Improvement Value$305,620
Assessment Year2025
About this property
Ready for immediate move-in. Spacious one story home. Hard wood flooring, recent paint, granite counter top, updated bathrooms, and new fence. Accessible to President George Bush Highway and Near Firewheel Mall.
Investor Tools
$405,620
Estimated Property Value
$255,026Estimated Mortgage Balance
$150,594Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,434 /month
Positive
Cash Flow Estimate:
$811 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$811/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,701
$405,620
2025
$100,000
$305,620
$405,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,701
$405,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$284,747
No
First
Dec 16, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$255,026
$150,594
37%
63%
$1,708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,708/mo
+$264/mo
5.8%
