$308,690
NAL Estimated Property Value2303 Calendar Ct, Grand Prairie, TX, 75050
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size1,760 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces1
Land Information
APN281036000A0190000
Lot Number19
SubdivisionJanuary Lane Town Homes
Land UseResidential
Legal DescriptionJANUARY LANE TOWN HOMES BLK A LT 19 INT202300101465 DD05172023 CO-DC 1036000A01900 4CP1036000A
Census Tract015404
Assessed Land Value$60,000
Assessed Improvement Value$248,690
Assessment Year2025
About this property
Corner unit, 3bedroom 2 bathroom townhome with an incredible location. Perfect for investors or individual owners, approved for AirBNB. Easy access to all major attractions and highways, I-30, Arlington, DFW airport and Dallas. Less than 10 min away from entertainment like Globe Life Ballpark, AT&T Stadium & Six Flags. Good size kitchen with lots of cabinets and countertop space. Kitchen, living, dining area, full bathroom, and two secondary bedrooms located on first floor and primary bedroom is on the second floor.
Investor Tools
$308,690
Estimated Property Value
$212,623Estimated Mortgage Balance
$96,067Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$677/month
$75/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,579
$308,690
2025
$60,000
$248,690
$308,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,579
$308,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$225,000
No
First
May 17, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,623
$96,067
31%
69%
$1,349/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,424/mo
+$548/mo
7.7%
