$303,390
NAL Estimated Property Value3309 Edgecliff Drive, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,670 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces4
Land Information
APN26421800210230000
Lot Number23
SubdivisionOaks
Land UseResidential
Legal DescriptionOAKS 3 BLK 21 LT 23 INT202100251381 DD08202021 CO-DC 4218002102300 1CG42180021
Census Tract018132
Assessed Land Value$65,000
Assessed Improvement Value$238,390
Assessment Year2025
About this property
Kitchen has been opened to living area, back porch has been converted to make total living space over 2,000 sqft that doesn't show on tax. Fresh paint throughout and the front bath has had full renovation recently. Good sized backyard with an 8x16 storage shed by the garage. Gated driveway with carport! All parts to the AC have been replaced in the last 3 years besides the compressor. This home is in close proximity to major highways, dining and shopping centers! Come see it today!!
Investor Tools
$303,390
Estimated Property Value
$196,500Estimated Mortgage Balance
$106,890Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,820 /month
Positive
Cash Flow Estimate:
$607 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$678/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,616
$303,390
2025
$65,000
$238,390
$303,390
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,616
$303,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$216,000
No
First
Aug 20, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,500
$106,890
35%
65%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,296/mo
+$676/mo
7.8%
