$373,000
NAL Estimated Property Value2628 Brookvalley Lane, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Vinyl
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APN280102500A0590000
SubdivisionBerkshire Park
Land UseResidential
Legal DescriptionBERKSHIRE PARK PH 2 BLK A LT 59 INT202000242736 DD08312020 CO-DC 0102500A05900 4CP0102500A
Census Tract016419
Assessment Year2025
About this property
LOCATION! LOCATION! LOCATION! Just minutes from President George Bush Turnpike and other major thoroughfares, shopping, restaurants, and EPIC WATERS INDOOR WATERPARK. Floorplan is spacious and flows effortlessly boasting NEW luxury vinyl plank at family, designer kitchen with stylish ebony cabinetry and beautiful, durable laminate countertops.
Investor Tools
$373,000
Estimated Property Value
$191,901Estimated Mortgage Balance
$181,099Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,238 /month
Positive
Cash Flow Estimate:
$746 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$839/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,204
$364,480
2025
N/A
N/A
$364,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,204
$364,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$216,000
No
First
Aug 31, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,901
$181,099
48%
51%
$1,296/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,416/mo
+$704/mo
6.8%
