$337,000
NAL Estimated Property Value2804 Ector Dr, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Gas Range, Microwave, Refrigerator, Tankless Water Heater, Washer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size9,239 sqft
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN24506-6-21
Lot Number21
SubdivisionLynn Creek Hills
Land UseResidential
Legal DescriptionLYNN CREEK HILLS BLOCK 6 LOT 21
Census Tract111563
Assessed Land Value$60,000
Assessed Improvement Value$266,676
Assessment Year2025
About this property
This one needs a little paint, carpet and loving care but priced to sell. Corner lot. Storage building and covered patio in backyard. Walk-in tub and shower in master bath. Stove, refrigerator, washer and dryer included in sale. 2nd living area could be a study or a 4th bedroom. Price change was due to a mistake when entering the listing. This is still priced well below other properties in Lynn Creek Hills.
Investor Tools
$337,000
Estimated Property Value
$337,535Estimated Mortgage Balance
$337,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,099 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$170/month
$275/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$351
$326,676
2025
$60,000
$266,676
$326,676
No
Tax History
Year
Tax Paid
Assessed Value
2024
$351
$326,676
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Va
$340,000
Yes
First
Dec 3, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,535
N/A
0%
100%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,314/mo
$-194/mo
7.5%
