$303,000
NAL Estimated Property Value2731 Wentworth Dr, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8,237 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN38233-4-8
Lot Number8
SubdivisionSheffield Village Ph 1&2 Addn
Land UseResidential
Legal DescriptionSHEFFIELD VILLAGE PH 1&2 ADDN BLOCK 4 LOT 8
Census Tract111538
Assessed Land Value$74,160
Assessed Improvement Value$220,782
Assessment Year2025
About this property
*Multiple offers- Highest and best in by Friday, July 21 at noon. Single story oozing with potential in great neighborhood. Just a little TLC to make this your home. AS IS. no repairs. Open floorpan. Vaulted ceiling in living and dining room. Kitchen is loaded with cabinets and counter space. Water heater-2021. Roof- 4 years old. Arlington ISD Fence will be repaired this week. Refrigerator and washer dryer combo to stay with home. No Survey. Buyer will need to purchase new one. Buyer and Buyer's agent to verify measurements and schools.
Investor Tools
$303,000
Estimated Property Value
$280,667Estimated Mortgage Balance
$22,333Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,818 /month
Positive
Cash Flow Estimate:
$606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$516/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,677
$294,942
2025
$74,160
$220,782
$294,942
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,677
$294,942
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$294,500
No
First
Oct 18, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,667
$22,333
7%
93%
$1,766/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,766/mo
+$354/mo
8.4%
