$342,000
NAL Estimated Property Value223 Crane Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Lot Size7,169 sqft
Building Information
Year Built1994
Stories2
Roof Type105
Garage Spaces2
Land Information
APN28243230090420000
Lot Number42
SubdivisionWestchester West B
Land UseResidential
Legal DescriptionWESTCHESTER WEST B BLK 9 LT 42 67.80X107 INT201900231137 DD08292019 CO-DC 2432300904200 4CP24323009
Census Tract016415
Assessed Land Value$51,000
Assessed Improvement Value$280,540
Assessment Year2025
Investor Tools
$342,000
Estimated Property Value
$199,036Estimated Mortgage Balance
$142,964Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,052 /month
Positive
Cash Flow Estimate:
$684 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$615/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,668
$331,540
2025
$51,000
$280,540
$331,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,668
$331,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Fha
$229,761
Yes
First
Aug 29, 2019
Sep 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,036
$142,964
41%
58%
$1,378/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$1,378/mo
+$1,342/mo
9.5%
