$285,000
NAL Estimated Property Value3925 Savannah Dr, Garland, TX, 75041
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringVinyl
Exterior
Lot Size8,160 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26562500030100000
Lot Number10
SubdivisionSouthgate
Land UseResidential
Legal DescriptionSOUTHGATE ESTATES BLK 3 LT 10 INT202400015133 DD01232024 CO-DC 5625000301000 1CG56250003
Census Tract018402
Assessed Land Value$65,000
Assessed Improvement Value$210,530
Assessment Year2025
About this property
GORGEOUS REMODELED HOUSE. INSIDE YOU WILL FIND A FULLY REMODELED, HIGH END INTERIOR INCLUDING BRAND NEW CABINETS, NEW COUNTERTOPS, UPDATED LIGHT FIXTURES. WHILE MAKING YOUR WAY TO THE HOUSE YOU WILL FIND NEW LUXURY VINYL PLANK FLOORING, UPDATED RESTROOMS, FRESHLY PAINTED INTERIOR AND EXTERIOR. IF THAT WASN'T ENOUGH, WHILE STEPPING OUTSIDE YOU WILL FIND A HUGE BACKYARD PERFECT FOR A COOKOUT WITH THE FAMILY. COME SHOW IT TODAY, IT WILL NOT LAST TOO LONG!!!!
Investor Tools
$285,000
Estimated Property Value
$257,741Estimated Mortgage Balance
$27,259Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$641/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,265
$275,530
2025
$65,000
$210,530
$275,530
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,265
$275,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$269,100
No
First
Jan 23, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,741
$27,259
9%
90%
$1,614/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,614/mo
+$358/mo
8.3%
