$287,510
NAL Estimated Property Value814 Hudson Drive, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven
FlooringCeramic Tile, Laminate, Wood
Exterior
Lot Size8,000 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26384500310150000
Lot Number15
SubdivisionNew World
Land UseResidential
Legal DescriptionNEW WORLD 2 BLK 31 LT 15 INT202100357487 DD10222021 CO-DC 3845003101500 1CG38450031
Census Tract018127
Assessed Land Value$60,000
Assessed Improvement Value$227,510
Assessment Year2025
About this property
Buyers financing fell thru. Beautiful Open floorplan. Updated kitchen cabinets, granite countertops. 3 bedrooms with 3 living areas. The 3rd living area or game room can be used as a 4th bedroom. Big storage room in backyard. No carpet in house. It has wood, ceramic tile and laminate. New roof just installed
Investor Tools
$287,510
Estimated Property Value
$237,611Estimated Mortgage Balance
$49,899Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,725 /month
Positive
Cash Flow Estimate:
$575 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$665/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,537
$287,510
2025
$60,000
$227,510
$287,510
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,537
$287,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$260,200
Yes
First
Oct 22, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,611
$49,899
17%
83%
$1,561/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,561/mo
+$1,011/mo
10.7%
