$179,000
NAL Estimated Property Value36 W Mountain Creek Dr, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringLinoleum, Vinyl
Exterior
Lot Size1,653 sqft
Building Information
Year Built1971
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28153500261390000
Lot Number139
SubdivisionMountain Creek Townhouses
Land UseResidential
Legal DescriptionMOUNTAIN CREEK TOWNHOUSES SITE 26 LT 139 INT202300081861 DD04252023 CO-DC 1535002613900 4CP15350026
Census Tract016421
Assessed Land Value$40,000
Assessed Improvement Value$117,920
Assessment Year2025
About this property
Cute one story two bedroom one bath town home. Centrally located near schools, parks, and several amenities. Parking for owner in the back of the home. Multiple visitor car parking near the front of the home. Water heater replaced in 2011. Community pool that's fenced in.
Investor Tools
$179,000
Estimated Property Value
$137,216Estimated Mortgage Balance
$41,784Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
$202/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,746
$157,920
2025
$40,000
$117,920
$157,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,746
$157,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rflf 4 Llc
Commercial
$143,500
No
First
Dec 28, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,216
$41,784
23%
77%
$861/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,650/mo
$1,063/mo
+$587/mo
11.1%
