$273,210
NAL Estimated Property Value4706 Colgate Ln, Garland, TX, 75042
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Exterior
Exterior FeaturesPrivate Yard
Lot Size7,200 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26193500010200000
Lot Number20
SubdivisionForest Ridge
Land UseResidential
Legal DescriptionFOREST RIDGE 1 BLK 1 LOT 20 INT202400230282 DD10302024 CO-DC 1935000102000 3CG19350001
Census Tract019045
Assessed Land Value$70,000
Assessed Improvement Value$203,210
Assessment Year2025
About this property
Come and See! Cozy updated 3 bedroom and 2 bath with an extra space can be used as another bedroom or office. The kitchen has granite counters, new appliances and bathrooms nicely updated. The backyard has a great covered patio great for entertain or relaxing. Seller received multiple offers Best and highest by August 5th, 5:00 pm.
Investor Tools
$273,210
Estimated Property Value
$281,576Estimated Mortgage Balance
$273,210Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,919 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$594/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,767
$273,210
2025
$70,000
$203,210
$273,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,767
$273,210
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$289,750
No
First
Oct 30, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,576
N/A
0%
103%
$1,738/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,738/mo
+$234/mo
8.7%
