$159,000
NAL Estimated Property Value2413 Rowlett Road, Garland, TX, 75043
Off Market
Highlights
Interior
Exterior
Lot Size25,116 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Land Information
APN65076141410350000
SubdivisionJohn League Survey Abstract #761
Land UseCommercial
Legal DescriptionJOHN LITTLE ABST 761 PG 414 TR 35 ACS 0.58 LOCATED SHEET 4D INT202200293968 DD11142022 CO-DC 0761414103500 2CG07614141
Census Tract018147
Assessed Land Value$37,670
Assessed Improvement Value$121,330
Assessment Year2025
About this property
PROPERTY BEING SOLD 'AS IS' FOR LAND VALUE ONLY.
Investor Tools
$159,000
Estimated Property Value
$150,752Estimated Mortgage Balance
$8,248Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,900 /month
Positive
Cash Flow Estimate:
$1,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,233
$159,000
2025
$37,670
$121,330
$159,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,233
$159,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texans Cu
Commercial
$265,000
No
First
Nov 10, 2005
Nov 2009
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$150,752
$8,248
5%
95%
$1,853/mo
