$323,880
NAL Estimated Property Value226 Drake Lane, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,082 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26142800030410000
Lot Number41
SubdivisionDuck Creek
Land UseResidential
Legal DescriptionDUCK CREEK ESTATES BLK 3 LT 41 INT202000180523 DD06302020 CO-DC 1428000304100 1CG14280003
Census Tract018111
Assessed Land Value$65,000
Assessed Improvement Value$258,880
Assessment Year2025
About this property
Completely updated interior. BRAND NEW carpet, Laminate Flooring, Granite Counters in kitchen and bathrooms, Stainless Steel Appliances. Fresh Sod in the entire back yard. Close to highway 635, restaurants, shopping. Great starter home nestled in an awesome neighborhood.
Investor Tools
$323,880
Estimated Property Value
$205,896Estimated Mortgage Balance
$117,984Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,943 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,554
$323,880
2025
$65,000
$258,880
$323,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,554
$323,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$232,703
No
First
Jun 30, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,896
$117,984
36%
64%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,696/mo
+$876/mo
9.5%
