$222,480
NAL Estimated Property Value2817 W Walnut St, Garland, TX, 75042
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size8,505 sqft
Building Information
Year Built1958
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26665500090110000
Lot Number11
SubdivisionWestern Heights
Land UseResidential
Legal DescriptionWESTERN HEIGHTS BLK 9 LT 11 INT202400170950 DD08202024 CO-DC 6655000901100 1CG66550009
Census Tract019046
Assessed Land Value$45,000
Assessed Improvement Value$177,480
Assessment Year2025
About this property
This charming single-level home offers 3 bedrooms, 2 bathrooms, and 1,300 square feet of living space, presenting a solid investment opportunity with ample potential for future improvements. Conveniently located, the property features a spacious fenced backyard, making it an ideal choice for those seeking affordability and potential value appreciation.
Investor Tools
$222,480
Estimated Property Value
$230,215Estimated Mortgage Balance
$222,480Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,059
$222,480
2025
$45,000
$177,480
$222,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,059
$222,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$237,650
No
First
Aug 20, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,215
N/A
0%
103%
$1,425/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,425/mo
+$547/mo
10.6%
