$248,000
NAL Estimated Property Value313 Freeman Dr, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Range, Refrigerator
FlooringVinyl, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,500 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Land Information
APN26320500030140000
Lot Number14
SubdivisionMadewell
Land UseResidential
Legal DescriptionMADEWELL BLK C LOT 14 INT202200136760 DD05122022 CO-DC 3205000301400 1CG32050003
Census Tract018700
Assessed Land Value$60,000
Assessed Improvement Value$123,540
Assessment Year2025
About this property
Newly remodeled inside & out! New roof, new windows & siding, new plumbing underneath house & out to street, re-finished oak floors, newly installed luxury vinyl plank flooring, tons of insulation added in attic, new bathroom fixtures, new exterior doors, new appliances & range hood, & new kitchen cabinetry! We invite you to come see this quaint pier & beam home with its entire underside rebuilt & warrantied by reputable foundation company.
Investor Tools
$248,000
Estimated Property Value
$109,166Estimated Mortgage Balance
$138,834Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$235/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,579
$183,540
2025
$60,000
$123,540
$183,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,579
$183,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$118,000
No
First
May 15, 2022
Jun 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,166
$138,834
55%
44%
$708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$708/mo
+$857/mo
7.6%
