$191,000
NAL Estimated Property Value25 W Mountain Lane, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Lot Size1,356 sqft
Building Information
Year Built1971
Stories2
Roof Type105
Garage Spaces2
Land Information
APN28153500392000000
Lot Number200
SubdivisionMountain Creek Townhouses
Land UseResidential
Legal DescriptionMOUNTAIN CREEK TOWNHOUSES SITE 39 LT 200 INT202000364291 DD12232020 CO-DC 1535003920000 4CP15350039
Census Tract016421
Assessed Land Value$40,000
Assessed Improvement Value$110,870
Assessment Year2025
About this property
RARE gem at this price, ARE YOU KIDDING?? 2 massive bedrooms plus 1.5 baths! Cozy unit perfectly tucked away on the edge of the neighborhood with a wonderful floor plan including a secluded patio area from the back door which leads directly to your 2 covered parking spots. Breathtaking views make this home one of the most coveted spots in all of Mountain Creek!! This AS IS blank canvas allows you to dream big and is priced so you can add all of your personal touches!! McLemoreTeam.com for more info
Investor Tools
$191,000
Estimated Property Value
$103,769Estimated Mortgage Balance
$87,231Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,146 /month
Positive
Cash Flow Estimate:
$382 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$396/month
$187/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,792
$150,870
2025
$40,000
$110,870
$150,870
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,792
$150,870
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$115,862
Yes
First
Dec 23, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,769
$87,231
45%
54%
$695/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,650/mo
$882/mo
+$768/mo
10.4%
