$451,230
NAL Estimated Property Value802 Alamo Ln, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave
FlooringCarpet, Luxury Vinyl Plank
Exterior
Lot Size12,066 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN262365300E13C0000
Lot Number13C
SubdivisionGhfc
Land UseSingle Family Residences
Legal DescriptionGHFC 1 BLK E LT 13C ACS 0.277 INT202400178508 DD08302024 CO-DC 2365300E13C00 1CG2365300E
Census Tract018801
Assessed Land Value$65,000
Assessed Improvement Value$386,230
Assessment Year2025
About this property
CITY OF GARLAND SPECIAL FINANCING! FIRST TIME HOMEBUYERS ONLY - NO INVESTORS. Back on the market as all previous buyers did not qualify for COG financing. Introducing a stunning new build that boasts 4 bedrooms and 3 bathrooms, offering ample space and comfort. With modern design elements and finishes throughout, including spacious living and dining areas, a sleek kitchen, and contemporary bathrooms. Situated in a convenient location near downtown, shopping, restaurants and schools. Please review the information in Documents prior to submitting an offer.
Investor Tools
$451,230
Estimated Property Value
$145,065Estimated Mortgage Balance
$306,165Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,707 /month
Positive
Cash Flow Estimate:
$902 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$737/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$451,230
2025
$65,000
$386,230
$451,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$451,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Of Garland
Purchase Money Mortgage
$149,750
No
First
Aug 30, 2024
Oct 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,065
$306,165
67%
32%
$898/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$898/mo
+$1,074/mo
5.2%
