$215,000
NAL Estimated Property Value1402 S Carrier Parkway 304, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Laminate
Exterior
Exterior FeaturesBalcony
Lot Size2,482 sqft
Building Information
Year Built1974
Stories2
Roof Type105
Garage Spaces2
Land Information
APN28071500000140000
SubdivisionGran Villa Townhouses
Land UseResidential
Legal DescriptionGRAN VILLA TOWNHOUSES LT 14 INT202100034238 DD01292021 CO-DC 0715000001400 4CP07150000
Census Tract016100
Assessment Year2025
About this property
Completely remodeled three bedroom three bath townhome conveniently located in Grand Prairie. All three bedrooms could be considered masters, each one having their own bathrooms with porcelain tile and walk in closets. Brand new kitchen cabinets, countertops, and stainless steel appliances. New laminate flooring and fresh interior paint. Enjoy the fire place or the nice weather outside on the second story balcony or hop in the community pool. This lovely community is quiet with a rear entry garages and front lawns facing each other instead of a busy street.
Investor Tools
$215,000
Estimated Property Value
$166,087Estimated Mortgage Balance
$48,913Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$290/month
$160/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,405
$215,000
2025
N/A
N/A
$215,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,405
$215,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$172,000
No
First
Jun 21, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,087
$48,913
22%
77%
$1,032/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,192/mo
+$780/mo
11.0%
