$322,000
NAL Estimated Property Value2929 Carnaby Ln, Garland, TX, 75044
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringCarpet, Laminate
Exterior
Lot Size7,015 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26074400140080000
Lot Number8,11
SubdivisionCamelot Ph A
Land UseResidential
Legal DescriptionCAMELOT 11 PH A BLK 14 LT 08 INT202100002952 DD12312020 CO-DC 0744001400800 3CG07440014
Census Tract019031
Assessed Land Value$60,000
Assessed Improvement Value$232,190
Assessment Year2025
About this property
Welcome home! Really nice, well kept 4-2-2 in Camelot, Richardson ISD. This home is light and bright, New granite countertops in kitchen,granite vanity top at bathrooms. New Plank floor at kitchen,breakfast & Bath. Great open floorplan for entertaining Easy Access to 190,75 and shopping. Don't miss this great opportunity.
Investor Tools
$322,000
Estimated Property Value
$208,456Estimated Mortgage Balance
$113,544Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$701/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,802
$292,190
2025
$60,000
$232,190
$292,190
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,802
$292,190
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$232,750
No
First
Dec 31, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,456
$113,544
35%
65%
$1,396/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,810/mo
$1,396/mo
+$1,414/mo
10.5%
