$224,330
NAL Estimated Property Value1402 S CARRIER Parkway 309, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
Exterior
Lot Size2,493 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28071500000190000
Lot Number19
SubdivisionGran Villa Townhouses
Land UseResidential
Legal DescriptionGRAN VILLA TOWNHOUSES LOT 19 INT202100323689 DD10252021 CO-DC 0715000001900 4CP07150000
Census Tract016100
Assessed Land Value$40,000
Assessed Improvement Value$184,330
Assessment Year2025
About this property
This Grand Prairie two-story home offers a two-car garage. Three Beds Three baths. Come see us.
Investor Tools
$224,330
Estimated Property Value
$183,830Estimated Mortgage Balance
$40,500Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,346 /month
Positive
Cash Flow Estimate:
$449 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$248/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,852
$224,330
2025
$40,000
$184,330
$224,330
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,852
$224,330
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$186,558
Yes
First
Jul 21, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,830
$40,500
18%
82%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,299/mo
+$673/mo
10.5%
