$331,000
NAL Estimated Property Value5014 Durango Drive, Garland, TX, 75043
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDouble Oven, Gas Cooktop
FlooringCeramic Tile, Laminate
Exterior
Lot Size10,125 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26309100030290000
Lot Number29
SubdivisionLa Prada
Land UseResidential
Legal DescriptionLA PRADA 5 LOT 29 BLK 3 INT202100169191 DD05272021 CO-DC 3091000302900 1CG30910003
Census Tract018126
Assessed Land Value$84,500
Assessed Improvement Value$246,500
Assessment Year2025
About this property
Foreclosure; Investor make it your Dream house investment. Property most likely does not qualify for conventional financing because of condition. The house has amazing diving pool , water feature view. Proximate to downtown Dallas. easy access to I-30 and 635. needs work. sold as is. buyer to verify all details.
Investor Tools
$331,000
Estimated Property Value
$230,123Estimated Mortgage Balance
$100,877Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,986 /month
Positive
Cash Flow Estimate:
$662 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$729/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,094
$331,000
2025
$84,500
$246,500
$331,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,094
$331,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Conventional
$252,000
No
First
Oct 20, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,123
$100,877
30%
70%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,511/mo
+$1,061/mo
9.3%
