$225,250
NAL Estimated Property Value806 S 7th St, Garland, TX, 75040
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal
FlooringCarpet, Luxury Vinyl Plank
Exterior
Lot Size6,000 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN26165500320060000
Lot Number6
SubdivisionEmbree
Land UseResidential
Legal DescriptionEMBREE BLK 32 LT 6 50X120 INT202200323959 DD12272022 CO-DC 1655003200600 1CG16550032
Census Tract018700
Assessed Land Value$60,000
Assessed Improvement Value$165,250
Assessment Year2025
About this property
cute little two -bedroom home, great for first time buyer, everything is new, roof, carpet, dishwasher, home was completely rebuilt from slab to roof 2018
Investor Tools
$225,250
Estimated Property Value
$163,381Estimated Mortgage Balance
$61,869Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$573/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,751
$225,250
2025
$60,000
$165,250
$225,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,751
$225,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Peyton Financial Mortgage Inc
Conventional
$174,400
No
First
Dec 27, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,381
$61,869
27%
73%
$1,046/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,046/mo
+$519/mo
8.3%
