$299,900
5026 Boca Raton Dr, Garland, TX, 75043
$308,624 ARV
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,360 sqft
Building Information
Year Built1972
Roof Type105
Garage Spaces2
Land Information
APN26156600030200000
Lot Number20
SubdivisionEastern Meadows
Land UseResidential
Legal DescriptionEASTERN MEADOWS 2 BLK 3 LT 20 INT201500210538 DD07312015 CO-DC 1566000302000 1CG15660003
Census Tract018148
Assessed Land Value$80,000
Assessed Improvement Value$257,390
Assessment Year2026
About this property
**AWESOME OPPORTUNITY!!!***4 BEDROOMS, 3 BATHROOMS, REAR ENTRY 2 CARS GARAGE WITH ELECTRONIC OPENER, 2 STORY, 2 FIREPLACES, CENTRAL HEAT & AIR,FANCY CERAMIC TILES...SELLING AS IS**
Investor Tools
$189,121Estimated Mortgage Balance
$155,879Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$308,623
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$537/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,725
$337,390
2026
$80,000
$257,390
$337,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,725
$337,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ignacio Chavez Guevara Etal
Seller Carryback / Seller Financing / Seller Take-Back
$120,000
No
First
Jul 31, 2015
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,121
$155,879
45%
55%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,320/mo
+$1,252/mo
8.9%
