$433,750
NAL Estimated Property Value2401 Rochdale St, Garland, TX, 75040
$466,902 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Oven, Washer
FlooringCarpet, Vinyl
Exterior
Lot Size17,100 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26057500090140000
Lot Number14
SubdivisionBuckingham North
Land UseResidential
Legal DescriptionBUCKINGHAM NORTH ESTATES BLK 9 LT 14 INT202200128382 DD05052022 CO-DC 0575000901400 1CG05750009
Census Tract019026
Assessed Land Value$60,000
Assessed Improvement Value$373,750
Assessment Year2025
About this property
Yes, those are magnificent Magnolia trees in the front yard! Located about 10 minutes from Geroge Bush turnpike and schools nearby. The interior has been freshly painted in popular tones and oh yes, the garage is air-conditioned. Large extra storage area upstairs. This home is gorgeous inside. Come See!
Investor Tools
$433,750
Estimated Property Value
$308,626Estimated Mortgage Balance
$125,124Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$466,901
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,603 /month
Positive
Cash Flow Estimate:
$868 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,003/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,862
$433,750
2025
$60,000
$373,750
$433,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,862
$433,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$333,600
No
First
May 5, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$308,626
$125,124
28%
71%
$2,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,001/mo
$-29/mo
5.5%
