$618,230
NAL Estimated Property Value401 Basswood Trl, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,245 sqft
Building Information
Year Built2008
Stories2
Roof Type105
Garage Spaces2
Land Information
APN26262650010550000
Lot Number55
SubdivisionHidden Forest
Land UseResidential
Legal DescriptionHIDDEN FOREST ESTATES BLK 1 LT 55 INT202100357134 DD11292021 CO-DC 2626500105500 2CG26265001
Census Tract018121
Assessed Land Value$98,000
Assessed Improvement Value$520,230
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. Well maintained 2 story home located in the desireable Hidden Forest Estates. 4 bedrooms with 4 full baths. Beautiful Stone Elevation. Spacious, open floor plan with high ceiling. Kitchen with island, granite countertop, & stainless appliances. Large master suite downstairs & Game room up. Ready to move in.
Investor Tools
$618,230
Estimated Property Value
$392,247Estimated Mortgage Balance
$225,983Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,709 /month
Positive
Cash Flow Estimate:
$1,236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,028/month
$305/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,241
$618,230
2025
$98,000
$520,230
$618,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,241
$618,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$345,000
No
First
Feb 23, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,247
$225,983
36%
63%
$2,523/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,828/mo
$-256/mo
5.0%
