$282,000
NAL Estimated Property Value337 Forrest Hill Circle, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Oven
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size17,218 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces4
Land Information
APN28039500420140000
SubdivisionCountry Club Estates
Land UseResidential
Legal DescriptionCOUNTRY CLUB ESTATES 3 BLK 42 LT 14 INT201900118730 DD05082019 CO-DC 0395004201400 4CP03950042
Census Tract016407
Assessment Year2025
About this property
Dont miss this!! Investor special or great starter home, corner lot in cul de sac, over sized fenced lot with sliding gate to drive in, rv parking, two car garage, guest apartment with private bath, greenhouse, covered patio and recently replaced roof and HVAC. Five thousand seller credit toward closing or updates with full price offer.
Investor Tools
$282,000
Estimated Property Value
$158,840Estimated Mortgage Balance
$123,160Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,651
$281,310
2025
N/A
N/A
$281,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,651
$281,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$164,957
Yes
First
May 8, 2019
Jun 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,840
$123,160
43%
56%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,102/mo
+$1,018/mo
9.0%
