$236,750
NAL Estimated Property Value2854 Ursa Circle, Garland, TX, 75044
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Electric Cooktop
FlooringCarpet, Ceramic Tile
Building Information
Year Built1980
Stories2
Roof Type105
Garage Spaces1
Land Information
APN26613500080050000
SubdivisionTwo Worlds Apollo
Land UseResidential
Legal DescriptionTWO WORLDS APOLLO 1 BLK 8 LT 5R INT202100038823 DD02052021 CO-DC 6135000800500 1CG61350008
Census Tract019029
Assessment Year2025
About this property
See this amazing 2br, 2bd home! Spacious master bed with skylight windows. Large walk-in master closet and extra storage. New carpet and fresh paint throughout, & new grass! Roof only 3 years old! French doors open to patio deck for entertaining! Cozy up to a homey fireplace under high ceilings. Community park & pool, and HOA maintains front yard! Fridge, washer, dryer included! Great 1st home or cash flow opportunity! Don’t miss out this beautiful home!
Investor Tools
$236,750
Estimated Property Value
$153,760Estimated Mortgage Balance
$82,990Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,421 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$547/month
$74/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,383
$236,750
2025
N/A
N/A
$236,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,383
$236,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$171,000
No
First
Feb 5, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,760
$82,990
35%
65%
$1,026/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,710/mo
$1,100/mo
+$610/mo
8.7%
