$182,700
NAL Estimated Property Value5001 Burlingame Drive, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet
Exterior
Lot Size2,970 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26615500030200000
Lot Number20
SubdivisionTwo Worlds Broadway
Land UseResidential
Legal DescriptionTWO WORLDS BROADWAY BLK 3 LT 20 R INT202200150943 DD05272022 CO-DC 6155000302000 1CG61550003
Census Tract018128
Assessed Land Value$45,000
Assessed Improvement Value$137,700
Assessment Year2025
Investor Tools
$182,700
Estimated Property Value
$157,042Estimated Mortgage Balance
$25,658Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,096 /month
Positive
Cash Flow Estimate:
$365 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,008
$182,700
2025
$45,000
$137,700
$182,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,008
$182,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$169,750
No
First
May 27, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,042
$25,658
14%
86%
$1,018/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,108/mo
+$457/mo
10.3%
