$475,000
NAL Estimated Property Value1322 Grigsby Ave, Dallas, TX, 75204
Off Market
Property Lead Type:
Off-Market List
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size3,626 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN000728000803A0000
Lot Number3A
SubdivisionEdco Ph 3
Land UseResidential
Legal DescriptionEDCO PH 3 BLK 8/728 LOT 3A ACS 0.0833 INT202300199965 DD09282023 CO-DC 0728 008 03A00 3DA0728 008
Census Tract001504
Assessed Land Value$181,300
Assessed Improvement Value$292,710
Assessment Year2025
About this property
This light and bright house features master bedroom & master bath downstairs! Two bedrooms upstairs with additional living space. Living room opens to the kitchen. Abundance of cabinet space in the kitchen! Attached two car garage in the rear. No HOA! Just minutes away from Downtown, Uptown, Lower Greenville and much more!
Investor Tools
$475,000
Estimated Property Value
$435,105Estimated Mortgage Balance
$39,895Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$860/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,951
$474,010
2025
$181,300
$292,710
$474,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,951
$474,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$437,000
No
First
Feb 6, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,105
$39,895
8%
92%
$2,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$2,621/mo
+$339/mo
7.5%
