$307,000
NAL Estimated Property Value1026 NW 8th Street, Grand Prairie, TX, 75050
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,000 sqft
Building Information
Year Built1955
Stories1
Roof Type105
Garage Spaces1
Land Information
APN28106500010230000
Lot Number23
SubdivisionKeith Heights
Land UseResidential
Legal DescriptionKEITH HEIGHTS BLK A PT LOT 23 & S PT LOT 22 40X150 INT202100058910 DD02262021 CO-DC 1065000102300 4CP10650001
Census Tract015500
Assessed Land Value$60,000
Assessed Improvement Value$172,570
Assessment Year2025
About this property
Professionally REMODELED home in a great location with lots of living space for a large family. New designer paint, new hardwood floors, new carpet in bedrooms, stainless steel appliances, new cabinets, new designer counter tops and backsplash, new fixtures and much more. Seller will also provide a $2000 allowance for new sod or closing costs plus a residential service contract with acceptable offer. Set your appoint today! You will not be disappointed.
Investor Tools
$307,000
Estimated Property Value
$193,354Estimated Mortgage Balance
$113,646Estimated Equity
37% 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
$433/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,660
$232,570
2025
$60,000
$172,570
$232,570
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,660
$232,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$215,033
Yes
First
Feb 26, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,354
$113,646
37%
63%
$1,290/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,290/mo
+$1,282/mo
10.1%
