$304,110
NAL Estimated Property Value4817 Tealwood Circle, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Water Heater, Plumbed For Ice Maker
Exterior
Lot Size6,466 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces4
Land Information
APN26229500130280000
Lot Number28
SubdivisionGatewood 2nd Sec
Land UseResidential
Legal DescriptionGATEWOOD 2 2ND SEC BLK M LT 28 INT202200320614 DD12162022 CO-DC 2295001302800 1CG22950013
Census Tract018128
Assessed Land Value$65,000
Assessed Improvement Value$239,110
Assessment Year2025
About this property
This beautifully remodeled 3-bedroom, 2-bath home is move-in ready. In addition to the open floor plan, you'll enjoy modern touches like custom paint, low-e windows, new flooring, upgraded plumbing, quartz countertops and backsplash, and stainless-steel appliances. You'll also get a two-car garage with additional covered parking in the driveway, extra storage with outside shed and a bonus room that can be used as a playroom or home office. This like-new home is a rare opportunity and is within walking distance to the Surf & Swim located in Audubon Park.
Investor Tools
$304,110
Estimated Property Value
$286,243Estimated Mortgage Balance
$17,867Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$571/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,330
$304,110
2025
$65,000
$239,110
$304,110
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,330
$304,110
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Midfirst Bank
Conventional
$305,550
No
First
Dec 16, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,243
$17,867
5%
94%
$1,832/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,832/mo
+$140/mo
7.8%
