$266,000
NAL Estimated Property Value2618 Scotswood Drive, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet
Exterior
Lot Size8,231 sqft
Building Information
Year Built1962
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26169500130180000
Lot Number18
SubdivisionEnglish
Land UseResidential
Legal DescriptionENGLISH ESTATES 2 BLK 13 LT 18 INT202000313360 DD11102020 CO-DC 1695001301800 1CG16950013
Census Tract018501
Assessed Land Value$55,000
Assessed Improvement Value$190,750
Assessment Year2025
About this property
MULTIPLE OFFERS. Beautiful renovation. NEW Roof, Low E Windows, Electric Panel Box. All new kitchen cabinets, quartz tops, glass backsplash, and stainless appliances. New paint, LED lighting, cfans, flooring. New plugs and switches. All new master bath with walk in shower, vanity, and flooring. Hall bath updated. Large backyard with wood fence. DISCLOSURES IN DOCUMENTS. Seller has NO SURVEY. BUYER EXPENSE IF NEEDED. No FHA offers until OCT 21 due to amount of time seller has owned property.
Investor Tools
$266,000
Estimated Property Value
$189,493Estimated Mortgage Balance
$76,507Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,882
$245,750
2025
$55,000
$190,750
$245,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,882
$245,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$212,000
No
First
Nov 10, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,493
$76,507
28%
71%
$1,272/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,272/mo
+$700/mo
8.9%
