$403,000
NAL Estimated Property Value1029 Kaylie Street, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,818 sqft
Building Information
Year Built2006
Stories2
Roof Type105
Garage Spaces2
Land Information
APN281981600B0050000
Lot Number5
SubdivisionHunters Glen
Land UseResidential
Legal DescriptionHUNTERS GLEN BLK B LT 5 INT201900169770 DD06282019 CO-DC 1981600B00500 4CP1981600B
Census Tract016409
Assessed Land Value$65,000
Assessed Improvement Value$320,700
Assessment Year2025
About this property
***BACK ON MARKET!***THIS HOME WELCOMES YOU WITH A BEAUTIFUL ENTRY TO LIVING AREA, FULL OF NATURAL LIGHT WITH TALL CEILINGS AND LOTS OF WINDOWS. LIVING AREA OPENS TO DINING AND GORGEOUS KITCHEN WITH GRANITE, STAINLESS APPLIANCES. AND ABUNDANT STORAGE. LUXURIOUS MASTER BATH HAS SEPARATE VANITIES, GARDEN TUB, AND OVERSIZED MASTER CLOSET. UPSTAIRS YOU WILL FIND AN OVERSIZED GAMEROOM, AND HALF BATH. A PERFECT FLEXIBLE SPACE FOR YOUR FAMILY.
Investor Tools
$403,000
Estimated Property Value
$246,891Estimated Mortgage Balance
$156,109Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,418 /month
Positive
Cash Flow Estimate:
$806 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$671/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,033
$385,700
2025
$65,000
$320,700
$385,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,033
$385,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$270,875
Yes
First
Sep 17, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,891
$156,109
38%
61%
$1,625/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,925/mo
+$195/mo
6.3%
