Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$533,000

NAL Estimated Property Value

2577 Marina Drive, Grand Prairie, TX, 75054

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths3,119 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$137.54 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters
Lot Size10,450 sqft

Building Information

Year Built2004
Stories2
Garage Spaces2

Land Information

APN17082-T-1
Lot Number1
SubdivisionHarbour At Grand Peninsula
Land UseResidential
Legal DescriptionHARBOUR AT GRAND PENINSULA BLOCK T LOT 1
Census Tract111566
Assessed Land Value$75,000
Assessed Improvement Value$344,000
Assessment Year2025

About this property

MULTIPLE OFFERS RECEIVED, HIGHEST & BEST BY THURSDAY @ 5PM. Lovely home in the highly sought after neighborhood of Grand Peninsula. 4 bdrm 2.1 bath home sits on lg corner lot & perfect for entertaining Back yard oasis truly is spectacular, complete with outdoor kitchen, heated salt water pool w new pipes and motor. Master suite is down w 3 bedrooms & media room up. SS apps, indoors & out, new disposal & kitchen faucet, new roof, new HVAC, 20 inch insulation micro fiber, fresh paint, new carpet, new wood floors. Walking distance to Daulton Elementary. Prime location near Joe Pool Lake, walking trails, parks, pools, and a community center that includes a fitness center. Washer, Dryer and fridge can stay.

Investor Tools

Property Icon
$533,000
Estimated Property Value
$384,074Estimated Mortgage Balance
$148,926Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,198 /month
Positive
Cash Flow Estimate:
$1,066 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$685/month
$350/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,560
$419,000
2025
$75,000
$344,000
$419,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,560
$419,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$423,000
No
First
Jul 26, 2021
Aug 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$384,074
$148,926
27%
72%
$2,537/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,887/mo
+$683/mo
8.0%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Grand Prairie

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2577 Marina Drive | Property Details | No Agent List