$389,420
NAL Estimated Property Value2533 Dillon Drive, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesStorage
Lot Size8,555 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26512660050100000
Lot Number10
SubdivisionSchreiber
Land UseResidential
Legal DescriptionSCHREIBER ESTATES 3 BLK 5 LT 10 INT201900189537 DD07162019 CO-DC 5126600501000 1CG51266005
Census Tract019025
Assessed Land Value$70,000
Assessed Improvement Value$319,420
Assessment Year2025
About this property
Nice 3-2-2 brick home on a corner lot convenient to PGBT with new hardwood floors, new granite counter tops, new stainless appliances, fresh paint, and new carpet.
Investor Tools
$389,420
Estimated Property Value
$222,728Estimated Mortgage Balance
$166,692Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,337 /month
Positive
Cash Flow Estimate:
$779 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$649/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,838
$389,420
2025
$70,000
$319,420
$389,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,838
$389,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Global Home Finance Inc
Va
$253,300
Yes
First
Mar 30, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,728
$166,692
42%
57%
$1,519/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,519/mo
+$453/mo
6.1%
