$271,750
NAL Estimated Property Value300 W Avenue G, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Other
FlooringLaminate, Wood
Exterior
Lot Size10,500 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Land Information
APN26577500000180000
Lot Number18
SubdivisionSouthland Terrace
Land UseResidential
Legal DescriptionSOUTHLAND TERRACE LOT 18 INT202200242781 DD09072022 CO-DC 5775000001800 1CG57750000
Census Tract018700
Assessed Land Value$60,000
Assessed Improvement Value$211,750
Assessment Year2025
About this property
SOLD AS IS ***** Great Investment opportunity **** MULTIPLE OFFERS SITUATION HIGH THE BEST BY TOMORROW 11AM THANK YOU
Investor Tools
$271,750
Estimated Property Value
$234,667Estimated Mortgage Balance
$37,083Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,631 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$628/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,179
$271,750
2025
$60,000
$211,750
$271,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,179
$271,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$251,831
Yes
First
Sep 7, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,667
$37,083
13%
86%
$1,510/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,510/mo
+$462/mo
8.7%
