$233,000
NAL Estimated Property Value309 E Cober Drive, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesPlumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size6,215 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Land Information
APN28210501070030000
Lot Number3
SubdivisionSouth Manor
Land UseResidential
Legal DescriptionSOUTH MANOR BLK 1107 LOT 3 INT202100278814 DD09142021 CO-DC 2105010700300 4CP21050107
Census Tract016204
Assessed Land Value$50,000
Assessed Improvement Value$165,970
Assessment Year2025
About this property
Traditional 1 story, 3 bed, 1 bath home. Features fresh interior paint, new window blinds and HUGE fenced backyard great for entertaining. Just a 5 minute drive to Prairie Lakes Golf Course, centrally located between Dallas and Fort Worth. Welcome to your new home!
Investor Tools
$233,000
Estimated Property Value
$98,170Estimated Mortgage Balance
$134,830Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,395
$215,970
2025
$50,000
$165,970
$215,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,395
$215,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$107,300
No
First
Nov 8, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$98,170
$134,830
57%
42%
$644/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$644/mo
+$1,328/mo
10.2%
