$726,880
NAL Estimated Property Value209 Cedar Dr, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Convection Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Other
FlooringCeramic Tile, Laminate, Tile
Exterior
Exterior FeaturesRain Gutters, Lighting, Private Yard, Storage, Other
Lot Size2 acres
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28054650010120000
Lot Number12
SubdivisionDow Place
Land UseResidential
Legal DescriptionDOW PLACE BLK 1 LOT 12 INT202200243143 DD09092022 CO-DC 0546500101200 4CP05465001
Census Tract016412
Assessed Land Value$250,000
Assessed Improvement Value$476,880
Assessment Year2025
About this property
SOLAR PANELS CONVEY PLUS NO WATER BILL! Remodeled ranch home on TWO ACRES with huge salt water pool, spa, conditioned pool house, dedicated office with private entry, barn, green house and chicken coop. Horses welcome. Beautifully updated kitchen with island seating and farmhouse sink. Huge butlers pantry. Pool house includes newly felted pool table and accessories. Rare one story with two master suites. Rainfall showerhead with corner jetted jacuzzi tub. Custom closet system. If you are looking for land in the city, this may be one of the last options!
Investor Tools
$726,880
Estimated Property Value
$566,560Estimated Mortgage Balance
$160,320Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,361 /month
Positive
Cash Flow Estimate:
$1,454 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,278/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,703
$726,880
2025
$250,000
$476,880
$726,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,703
$726,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$608,000
No
First
Sep 9, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$566,560
$160,320
22%
78%
$3,646/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$3,646/mo
$-926/mo
4.5%
