$265,660
NAL Estimated Property Value129 W Cober Drive, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Range
FlooringCeramic Tile, Wood
Exterior
Lot Size7,198 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces1
Land Information
APN28098500130140000
Lot Number14
SubdivisionInglewood Terrace
Land UseResidential
Legal DescriptionINGLEWOOD TERRACE BLK 13 LOT 14 INT202100100469 DD04062021 CO-DC 0985001301400 4CP09850013
Census Tract016204
Assessed Land Value$50,000
Assessed Improvement Value$215,660
Assessment Year2025
About this property
MOVE-IN READY Perfect starter cozy home with fresh paint, wood, and ceramic tile flooring throughout the house. Large backyard perfect for entertainment.
Investor Tools
$265,660
Estimated Property Value
$187,023Estimated Mortgage Balance
$78,637Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,594 /month
Positive
Cash Flow Estimate:
$531 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$613/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,022
$265,660
2025
$50,000
$215,660
$265,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,022
$265,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$207,178
Yes
First
Apr 6, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,023
$78,637
29%
70%
$1,243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,243/mo
+$729/mo
8.9%
