$307,000
NAL Estimated Property Value818 Spring Lake Drive, Garland, TX, 75043
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven
FlooringCarpet
Exterior
Lot Size7,488 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces2
Land Information
APN26384500270140000
Lot Number14
SubdivisionNew World
Land UseResidential
Legal DescriptionNEW WORLD 2 BLK 27 LT 14 INT201900251707 DD09182019 CO-DC 3845002701400 1CG38450027
Census Tract018127
Assessed Land Value$60,000
Assessed Improvement Value$242,380
Assessment Year2025
About this property
Completely updated home with converted garage as a huge game room move-in ready!
Investor Tools
$307,000
Estimated Property Value
$193,829Estimated Mortgage Balance
$113,171Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,842 /month
Positive
Cash Flow Estimate:
$614 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,190
$302,380
2025
$60,000
$242,380
$302,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,190
$302,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$210,672
No
First
Feb 7, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,829
$113,171
36%
63%
$1,264/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,264/mo
+$708/mo
7.7%
