Last 24 Hours
$181,690
NAL Estimated Property Value2122 Fort Worth St, Grand Prairie, TX, 75050
Off Market
2 Beds
1 Bath
1,072 Sq Ft
Single Family Residence
$138.99 / sqft
Built in 1950Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Gas
CoolingAppliancesOther
Exterior
Lot Size10,000 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Land Information
APN28052500200150000
Lot Number15
SubdivisionDalworth Park
Land UseResidential
Legal DescriptionDALWORTH PARK BLK 20 LT 15 0525002001500 4CP05250020
Census Tract015404
Assessed Land Value$70,000
Assessed Improvement Value$111,690
Assessment Year2025
About this property
Investor Special - this property is located on a big lot and would make a good renovation or a tear-down for a new build. The shed in the back is equipped with electricity. The property is being sold AS-IS.
Investor Tools
$181,690
Estimated Property Value
$0Estimated Mortgage Balance
$181,690Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,090 /month
Positive
Cash Flow Estimate:
$363 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$78/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$29
$181,690
2025
$70,000
$111,690
$181,690
No
Tax History
Year
Tax Paid
Assessed Value
2025
$29
$181,690
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$181,690
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
10.3%
12.4%