$181,030
NAL Estimated Property Value1801 Family Cir, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size4,620 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Land Information
APN280722500101A0000
Lot Number1A
SubdivisionGrand Duplex
Land UseResidential
Legal DescriptionGRAND DUPLEX BLK 1 LT 1A 1/2 DUPLEX INT201400147931 DD06122014 CO-DC 0722500101A00 4CP07225001
Census Tract016204
Assessed Land Value$25,000
Assessed Improvement Value$156,030
Assessment Year2025
About this property
Corner lot, 2 bed, 2 bath, cozy home for starter family.
Investor Tools
$181,030
Estimated Property Value
$27,754Estimated Mortgage Balance
$153,276Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$415/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,075
$181,030
2025
$25,000
$156,030
$181,030
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,075
$181,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Conventional
$95,250
No
First
Jun 12, 2014
Jul 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$27,754
$153,276
84%
15%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
10.4%
