$327,000
NAL Estimated Property Value320 Starleaf Trail, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate, Wood
Exterior
Lot Size2,250 sqft
Building Information
Year Built2011
Stories2
Roof Type105
Garage Spaces1
Land Information
APN26032670020050000
Lot Number5
SubdivisionBeacon Hill
Land UseResidential
Legal DescriptionBEACON HILL BLK 2 LT 5 INT201800276508 DD10152018 CO-DC 0326700200500 1CG03267002
Census Tract019051
Assessed Land Value$70,000
Assessed Improvement Value$247,660
Assessment Year2025
About this property
Move-in ready, neutral walls, this 2-story townhome is ready for its new owner. Upgrades include hardwood floors, granite countertops in kitchen & stainless steel appliances. Soaring 2-story tall ceiling in family room, open floorplan w lots of windows to let natural light come through. Upstairs include loft as 2nd living space, large master suite w huge walk in closet. Great size backyard w trees behind the fence. Location is great too. Firewheel Towncenter is approx 2 miles away and so is George Bush Freeway. Garland choice of schools.
Investor Tools
$327,000
Estimated Property Value
$206,834Estimated Mortgage Balance
$120,166Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$556/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,034
$317,660
2025
$70,000
$247,660
$317,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,034
$317,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$218,960
No
First
Oct 15, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,834
$120,166
36%
63%
$1,448/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,673/mo
+$299/mo
7.2%
