$326,070
NAL Estimated Property Value509 Granada Drive, Garland, TX, 75043
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Cooktop
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size7,920 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26308600070170000
Lot Number17
SubdivisionLa Prada
Land UseResidential
Legal DescriptionLA PRADA 1 BLK 7 LOT 17 INT202000209885 DD08032020 CO-DC 3086000701700 1CG30860007
Census Tract018126
Assessed Land Value$60,000
Assessed Improvement Value$266,070
Assessment Year2025
About this property
Ready to move in home fresh interior and exterior paint in the entire house, Two living areas, new ceramic tile floors, new carpet and updated kitchen with granite counters. Large master bedroom and master bath. Large covered patio area ideal for outdoor relaxation. Designated laundry room, attached two car garage. Easy access to 635 and I30
Investor Tools
$326,070
Estimated Property Value
$202,562Estimated Mortgage Balance
$123,508Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$611/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,700
$326,070
2025
$60,000
$266,070
$326,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,700
$326,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Conventional
$228,000
No
First
Aug 3, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$202,562
$123,508
37%
62%
$1,367/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,367/mo
+$1,205/mo
9.5%
