$383,850
NAL Estimated Property Value4801 Vera Cruz Drive, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size10,288 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26309100010030000
Lot Number3
SubdivisionLa Prada
Land UseResidential
Legal DescriptionLA PRADA 5 LT 0003 INT202200084313 DD03222022 CO-DC 3091000100300 1CG30910001
Census Tract018126
Assessed Land Value$65,000
Assessed Improvement Value$318,850
Assessment Year2025
About this property
MULTIPLE OFFERS - H&B due by 9pm Sunday. Beautiful home on a tree shaded elevated lot. Open floor plan with lots of windows, desired primary bedroom downstairs, upstairs gameroom-second living, French-Brown hand-scraped hardwoods downstairs, accent lighting, audio system wiring, brick fireplace, high ceilings, designer colors, updated baths and kitchen, lush landscaping, wood deck, pergola, metal roof, huge trees and an outstanding outdoor oasis. Ideal location near parks, trails, schools, shopping and dining.
Investor Tools
$383,850
Estimated Property Value
$316,769Estimated Mortgage Balance
$67,081Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,303 /month
Positive
Cash Flow Estimate:
$768 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$614/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,446
$383,850
2025
$65,000
$318,850
$383,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,446
$383,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Unknown
$343,660
No
First
Mar 22, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$316,769
$67,081
17%
83%
$2,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,061/mo
$-89/mo
6.2%
