$254,540
NAL Estimated Property Value304 Shea St, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size5,040 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Land Information
APN26512640240140000
Lot Number14
SubdivisionSchreiber
Land UseResidential
Legal DescriptionSCHREIBER ESTATES 2 BLK 24 LT 14 INT202300051148 DD03162023 CO-DC 5126402401400 1CG51264024
Census Tract019026
Assessed Land Value$65,000
Assessed Improvement Value$189,540
Assessment Year2025
About this property
Beautifully renovated home with Luxury Vinyl Plank flooring and stainless steel appliances. This home has been resurfaced top to bottom for a quick clean move in.
Investor Tools
$254,540
Estimated Property Value
$237,506Estimated Mortgage Balance
$17,034Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,560 /month
Positive
Cash Flow Estimate:
$520 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$588/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,788
$254,540
2025
$65,000
$189,540
$254,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,788
$254,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Conventional
$252,200
No
First
Mar 16, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,506
$17,034
6%
93%
$1,513/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,513/mo
+$459/mo
9.3%
