$191,960
NAL Estimated Property Value4919 Spindrift, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size2,508 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Land Information
APN26343500160100000
Lot Number10
SubdivisionMeadowcreek Village Rev
Land UseResidential
Legal DescriptionMEADOWCREEK VILLAGE REV BLK 16 LOT 10 INT202100204796 DD07012021 CO-DC 3435001601000 1CG34350016
Census Tract018126
Assessed Land Value$45,000
Assessed Improvement Value$146,960
Assessment Year2025
About this property
2 bedroom 1.5 bath 2 story townhome in Meadow Creek Village. Move in ready with new paint and carpet.
Investor Tools
$191,960
Estimated Property Value
$0Estimated Mortgage Balance
$191,960Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$431/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,217
$191,960
2025
$45,000
$146,960
$191,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,217
$191,960
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$191,960
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$120/mo
+$1,445/mo
9.8%
