Last 24 Hours
$261,000
NAL Estimated Property Value512 Kaiser St, Garland, TX, 75040
Off Market
3 Beds
2 Bath
1,235 Sq Ft
$137.65 / sqft
Built in 2018Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet
Exterior
Exterior FeaturesRain Gutters
Lot Size6,150 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26089500020070000
Lot Number7
SubdivisionChristian
Land UseResidential
Legal DescriptionCHRISTIAN BLK B LOT 7 INT201800330185 DD12172018 CO-DC 0895000200700 1CG08950002
Census Tract018204
Assessed Land Value$60,000
Assessed Improvement Value$195,160
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED! No more showings. NEW CONSTRUCTION! Lovely three bedroom 2 bath energy efficient home w large living room & vinyl plank flooring, a fabulous kitchen w lots of cabinet, counter space & tile floors. A breakfast bar separates the living room and kitchen. The master bedroom features a walk-in closet and full size bathroom. The City of Garland is offering special financing on this property, see attachement for details. Only owner occupants, first time homebuyers at 80% or below median income, no investors, no cash purchasers.The City of Garland will be approving buyers.
Investor Tools
$261,000
Estimated Property Value
$51,061Estimated Mortgage Balance
$209,939Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$332/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,681
$255,160
2025
$60,000
$195,160
$255,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,681
$255,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The City Of Garland Housing & Community
Unknown
$60,000
No
First
Dec 17, 2018
Dec 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$51,061
$209,939
80%
20%
$360/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$360/mo
+$1,205/mo
7.2%
12.4%