$334,000
NAL Estimated Property Value2001 Rock Creek Drive, Grand Prairie, TX, 75050
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size11,693 sqft
Building Information
Year Built1963
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28249500130070000
SubdivisionWildwood Oaks
Land UseResidential
Legal DescriptionWILDWOOD OAKS LT 0007 INT202200036565 DD02012022 CO-DC 2495001300700 4CP24950013
Census Tract015406
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED SELLER ASKING FOR FINAL AND BEST BY WED. JAN 5TH BY 5:00 PM. COMPLETELY REMODELED HOME IN ESTABLISHED GRAND PRAIRIE NEIGHBORHOOD Just about everything has been updated. Home is move-in ready, see upgrade list in documents. All new light fixtures, ceiling fans, kitchen cabinet, ss appliances with blt in a microwave, granite counter tops, new carpet, tile, both baths remodeled, windows updated, outside deck, new fence, NEW AC unit the, list goes on.
Investor Tools
$334,000
Estimated Property Value
$276,751Estimated Mortgage Balance
$57,249Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,004 /month
Positive
Cash Flow Estimate:
$668 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$592/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,434
$283,720
2025
N/A
N/A
$283,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,434
$283,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Avex Funding Corp
Stand Alone First / Home Equity First Lien
$300,800
No
First
Feb 1, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,751
$57,249
17%
83%
$1,804/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,804/mo
+$168/mo
7.1%
