$293,110
NAL Estimated Property Value2630 Sam Houston Drive, Garland, TX, 75044
Off Market
Property Lead Type:
Off-Market ListHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesGas Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26482500050170000
Lot Number17
SubdivisionRichland Meadows
Land UseResidential
Legal DescriptionRICHLAND MEADOWS BLK E LT 17 INT202000277147 DD10082020 CO-DC 4825000501700 1CG48250005
Census Tract019049
Assessed Land Value$50,000
Assessed Improvement Value$243,110
Assessment Year2025
About this property
This warm, inviting home is vacant and ready for immediate occupancy. Seller has made numerous improvements and updates during 2020 including all new flooring, kitchen upgrades, new stove, fresh paint ,new drywall in the main living area and office, refresh in the bathrooms, new hardware, new outlet covers, ceiling vents and the list goes on and on. Stop by and have a look.
Investor Tools
$293,110
Estimated Property Value
$188,314Estimated Mortgage Balance
$104,796Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,759 /month
Positive
Cash Flow Estimate:
$586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$500/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,533
$293,110
2025
$50,000
$243,110
$293,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,533
$293,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Synergy One Lending
Fha
$211,105
Yes
First
Oct 8, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,314
$104,796
35%
64%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,266/mo
+$884/mo
8.8%
