$403,000
NAL Estimated Property Value1035 Kaylie Street, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,172 sqft
Building Information
Year Built2008
Stories2
Roof Type105
Garage Spaces2
Land Information
APN281981600B0020000
SubdivisionHunters Glen
Land UseResidential
Legal DescriptionHUNTERS GLEN BLK B LT 2 INT201900194100 DD07242019 CO-DC 1981600B00200 4CP1981600B
Census Tract016409
Assessment Year2025
About this property
Immaculate 2-story home with 3 bedrooms and 2.5 baths in a great location. The extra-large master bedroom is down and offers a relaxing sitting area. Home features 2 living areas, game room, and media room. Home is light and bright with lots of windows, high and vaulted ceilings, a gas burning fireplace, upgraded fixtures in baths, and a large backyard. Close to restaurants, shopping, and movie theater.
Investor Tools
$403,000
Estimated Property Value
$86,439Estimated Mortgage Balance
$316,561Estimated Equity
78% 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
$681/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,152
$397,880
2025
N/A
N/A
$397,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,152
$397,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Internet Mortgage Inc
Conventional
$100,000
No
First
Jul 24, 2019
Aug 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$86,439
$316,561
78%
21%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$900/mo
+$1,220/mo
6.3%
