$315,620
NAL Estimated Property Value3005 Honeysuckle Dr, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26048500020100000
SubdivisionBroadway Terrace
Land UseResidential
Legal DescriptionBROADWAY TERRACE BLK 2 LT 10 INT202200113527 DD04192022 CO-DC 0485000201000 1CG04850002
Census Tract018206
Assessment Year2025
About this property
Hurry - this one will not last long! Move-in ready updated home, fresh paint established neighborhood. Large living areas and spacious bedrooms make this home feel large. garage conversion in a large bedroom
Investor Tools
$315,620
Estimated Property Value
$258,796Estimated Mortgage Balance
$56,824Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,894 /month
Positive
Cash Flow Estimate:
$631 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,677
$315,620
2025
N/A
N/A
$315,620
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,677
$315,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$280,250
No
First
Apr 19, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$258,796
$56,824
18%
82%
$1,681/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,681/mo
+$291/mo
7.5%
