Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  6405 Fallbrook Drive, Garland TX, 75043
SFH   For sale  change
3bd | 2ba | 1,970sf
Ask Price:  $78,000 $40/sf
Est Value: $166,300 $84/sf
Discount: 53.10%
Est Rent: $1,425/mo
Cash Flow: $264/mo
Cash/Cash Return: 14.77%
FE-Score
931
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 3130
Insurance % 582
Association Dues (HOA) /mo
Maintenance % 2955
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $166,300 (range: $108,900 - $236,900)
# Price Type/beds/bath/sqft Address Last seen
1   $108,990   SFH 3 br/2 ba 1,415 sqft  3916 Corkwood Dr, Mesquite TX, 75150  5/18/2018
2   $174,500   SFH 3 br/2 ba 2,174 sqft  4056 Random Cir, Garland TX, 75043  5/19/2018
3   $122,000   SFH 3 br/2 ba 1,732 sqft  6710 Christina Lane, Garland TX, 75043  5/19/2018
4   $236,900   SFH 3 br/2.5 ba 1,800 sqft  4514 Sea Sparrow Lane, Garland TX, 75043  3/5/2018
5   $213,900   SFH 3 br/2.5 ba 1,800 sqft  4514 Sea Sparrow Lane, Garland TX, 75043  2/12/2018
Rent Comparables - Estimated Rent $1,425 (range: $1,395 - $1,600)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,395   SFH 3 br/2 ba 1,536 sqft  2813 Fern Glen, Garland TX, 75043  7/15/2017
2   $1,600   SFH 3 br/2 ba 1,895 sqft  2921 Fern Glen Drive, Garland TX, 75043  6/27/2017
3   $1,395   SFH 3 br/2 ba   3314 Meadow Oaks Drive, Garland TX, 75043  7/12/2017
4   $1,425   SFH 3 br/2 ba   3533 Clover Meadow Drive, Garland TX, 75043  7/12/2017
5   $1,450   SFH 3 br/2 ba 1,967 sqft  6325 Rustic Glen Drive, Garland TX, 75043  6/30/2017