$529,000
NAL Estimated Property Value2931 Spring Lake Drive, Grand Prairie, TX, 75054
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size7,993 sqft
Building Information
Year Built2014
Garage Spaces3
Land Information
APN23364Y-B-11
Lot Number11
SubdivisionLakeview West
Land UseResidential
Legal DescriptionLAKEVIEW WEST BLOCK B LOT 11
Census Tract111320
Assessed Land Value$80,000
Assessed Improvement Value$438,155
Assessment Year2025
About this property
Stunning home waiting for you. This 4bd 2.5ba beautifully manicured home features the essentials for entertaining, including an open floor plan, magnificent staircase, spacious media room with stadium seating, and a built-in outdoor grill under the covered patio. The upgraded kitchen flows into the living area equipped with a fireplace. The Master Suite features an open bathroom with 2 sinks, large soaking tub, separate shower, and a great walk-in closet. Party meets elegance with this MUST SEE home. Don't miss out.
Investor Tools
$529,000
Estimated Property Value
$369,626Estimated Mortgage Balance
$159,374Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,174 /month
Positive
Cash Flow Estimate:
$1,058 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
$420/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,756
$518,155
2025
$80,000
$438,155
$518,155
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,756
$518,155
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Great Western Financial Services Inc
Fha
$411,070
Yes
First
Feb 3, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,626
$159,374
30%
70%
$2,465/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,885/mo
+$685/mo
8.1%
