$304,000
NAL Estimated Property Value2116 N Kirbywood Trail, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile
Exterior
Lot Size5,252 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces1
Land Information
APN281104600C0610000
Lot Number61
SubdivisionKirby Creek Village Sec
Land UseResidential
Legal DescriptionKIRBY CREEK VILLAGE SEC 9 BLK C LT 61 INT202100269147 DD09082021 CO-DC 1104600C06100 4CP1104600C
Census Tract016418
Assessed Land Value$50,000
Assessed Improvement Value$220,650
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. HIGHEST AND BEST DUE BY 12PM SUNDAY AUGUST 8TH. Fully updated and well maintained. This home has it all including new luxury vinyl flooring, fresh paint inside and out, new roof, granite countertops, light fixtures and more. Excellent location near schools, shopping, restaurants and freeways. This home is truly a must see.
Investor Tools
$304,000
Estimated Property Value
$208,359Estimated Mortgage Balance
$95,641Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,433
$270,650
2025
$50,000
$220,650
$270,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,433
$270,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$228,600
No
First
Sep 8, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$208,359
$95,641
31%
69%
$1,371/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,611/mo
+$509/mo
8.4%
