$285,000
NAL Estimated Property Value2935 Pegasus Drive, Garland, TX, 75044
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size2,432 sqft
Building Information
Year Built1977
Stories2
Roof Type105
Garage Spaces2
Land Information
APN26613500160400000
Lot Number40-R
SubdivisionTwo Worlds Apollo
Land UseResidential
Legal DescriptionTWO WORLDS APOLLO 1 LT 40-R BLK 16 INT202000223005 DD08142020 CO-DC 6135001604000 1CG61350016
Census Tract019029
Assessed Land Value$50,000
Assessed Improvement Value$235,000
Assessment Year2025
About this property
Great UPDATES!Updated bathrooms, Granite kitchen counter top. Roof 2016, HVAC 2017. Amazing home conveniently located in central Garland neighborhood. The open floor plan and featured amenities make this the perfect home for entertaining or just relaxing with your family and friends. Modern style upgrades include kitchen and all bathrooms. Located only minutes to schools, parks, shopping, restaurants and major highways. Don’t miss this opportunity. Your new home is ready and waiting for you to move in!
Investor Tools
$285,000
Estimated Property Value
$166,323Estimated Mortgage Balance
$118,677Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$468/month
$77/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,192
$285,000
2025
$50,000
$235,000
$285,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,192
$285,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$187,210
No
First
Aug 14, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,323
$118,677
41%
58%
$1,123/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,200/mo
+$950/mo
9.1%
