Last 24 Hours
$296,640
NAL Estimated Property Value1025 Jamie Drive, Grand Prairie, TX, 75052
Off Market
3 Beds
3 Bath
1,682 Sq Ft
$111.77 / sqft
Built in 2006Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Lot Size3,600 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces1
Land Information
APN281245600I1100000
Lot Number110
SubdivisionLakewood
Land UseResidential
Legal DescriptionLAKEWOOD PH 3 BLK I LT 110 INT201800326151 DD12122018 CO-DC 1245600I11000 4CP1245600I
Census Tract016416
Assessed Land Value$55,000
Assessed Improvement Value$241,640
Assessment Year2025
About this property
Welcome home to this beautiful, open-concept, move-ready 3 bedrooms, 2.5 baths duplex with a magnificent neighborhood pond that's walking distance. Home is located near 3 major highways I20, 360 and 161. You're minutes away from shopping centers, restaurants, and so much more. Tenant's lease expires October 31st and will need 30 days to move out from contract execution. Tenants wish to renew, if possible. Current rent is $1600 but market rent could possibly be $1725 to $1800 **multiple offers received**
Investor Tools
$296,640
Estimated Property Value
$170,943Estimated Mortgage Balance
$125,697Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,780 /month
Positive
Cash Flow Estimate:
$593 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$504/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,567
$296,640
2025
$55,000
$241,640
$296,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,567
$296,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$186,491
No
First
Dec 20, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,943
$125,697
42%
58%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,194/mo
+$926/mo
8.6%
12.4%