$320,000
1413 Buena Vista Avenue, Garland, TX, 75043
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Disposal, Microwave
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,572 sqft
Building Information
Year Built1985
Roof Type105
Garage Spaces2
Land Information
APN26243010010420000
Lot Number42
SubdivisionGolden Gate Park
Land UseResidential
Legal DescriptionGOLDEN GATE PARK 2 BLK 1 LOT 42 INT202000033142 DD01312020 CO-DC 2430100104200 1CG24301001
Census Tract018147
Assessed Land Value$75,000
Assessed Improvement Value$249,720
Assessment Year2026
About this property
This single-story home offering 3 bedrooms, 2 bathrooms, and approximately 1,826 square feet of living space is a great investment. The functional floor plan features spacious living areas, a well-appointed kitchen, and a private backyard perfect for relaxing or entertaining. Conveniently located near schools, shopping, dining, parks, and major highways for an easy commute.
Investor Tools
$47,371Estimated Mortgage Balance
$277,349Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,948 /month
Positive
Cash Flow Estimate:
$649 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$135/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$324,720
2026
$75,000
$249,720
$324,720
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$324,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Credit Union Of Texas
Credit Line (Revolving) / Heloc
$20,000
No
First
May 26, 2021
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,371
$277,349
85%
15%
$309/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$309/mo
+$1,663/mo
7.3%
