$321,000
NAL Estimated Property Value3013 Apollo Road, Garland, TX, 75044
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Gas Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Wood
Exterior
Lot Size9,750 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26016600010010000
Lot Number1
SubdivisionArapaho East
Land UseResidential
Legal DescriptionARAPAHO EAST 4 BLK 1 LOT 1 INT202100255030 DD08232021 CO-DC 0166000100100 1CG01660001
Census Tract019028
Assessed Land Value$64,000
Assessed Improvement Value$245,520
Assessment Year2025
About this property
Welcome home to this fabulously, renovated, single-story home in Garland. Home comes with brand new stainless steel appliances, wood laminate floors, designer paint, spa-like bathroom vanities, frameless shower with decorative backsplash, modern vertical beams in the great room and so much more. Home is centrally located in the center of 4 major highways such as 75, 78, 635 and George Bush Turnpike. Property is conveniently located near major shopping and delicious restaurants. Multiple offers are expected.
Investor Tools
$321,000
Estimated Property Value
$500,214Estimated Mortgage Balance
$321,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,926 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$587/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,443
$309,520
2025
$64,000
$245,520
$309,520
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,443
$309,520
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Unknown
$274,928
No
First
Aug 24, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$500,214
N/A
0%
156%
$3,298/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$3,298/mo
$-1,148/mo
8.0%
