$264,000
NAL Estimated Property Value304 Manor Street, Grand Prairie, TX, 75050
$269,492 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringVinyl, Wood
Exterior
Lot Size9,100 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28129500040030000
Lot Number3
SubdivisionManor Place
Land UseResidential
Legal DescriptionMANOR PLACE LOT 0003 00004 INT202100132682 DD04082021 CO-DC 1295000400300 4CP12950004
Census Tract015700
Assessed Land Value$55,000
Assessed Improvement Value$206,550
Assessment Year2025
About this property
PROPERTY IS SET UP LIKE A FULL DUPLEX, 2 KITCHENS AND 1 BATH ON EACH SIDE. ORIGINAL HARDWOOD FLOORS. HOME IS IN AN ESTABLISHED NEIGHBORHOOD. SCHEDULE YOUR APPOINTMENT TODAY!
Investor Tools
$264,000
Estimated Property Value
$194,671Estimated Mortgage Balance
$69,329Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$269,491
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,248
$261,550
2025
$55,000
$206,550
$261,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,248
$261,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$215,650
No
First
Apr 8, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,671
$69,329
26%
74%
$1,293/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,293/mo
+$1,279/mo
11.7%
