$253,000
NAL Estimated Property Value1121 Independence Trl, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
FlooringCeramic Tile, Wood
Exterior
Lot Size7,102 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces4
Land Information
APN28220990350130000
Lot Number13
SubdivisionTrailwood
Land UseResidential
Legal DescriptionTRAILWOOD 8 BLK II LT 13 INT201900338003 DD01012020 CO-DC 2209903501300 4CP22099035
Census Tract016417
Assessed Land Value$50,000
Assessed Improvement Value$156,780
Assessment Year2025
About this property
Recently remodel, big backyard with covered patio. Close to major highways and shopping center, minutes away from Joe Pool Lake.
Investor Tools
$253,000
Estimated Property Value
$0Estimated Mortgage Balance
$253,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,518 /month
Positive
Cash Flow Estimate:
$506 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,654
$206,780
2025
$50,000
$156,780
$206,780
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,654
$206,780
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$253,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
N/A
+$2,120/mo
10.1%
