$316,000
NAL Estimated Property Value3613 San Remo Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size8,124 sqft
Building Information
Year Built1983
Stories2
Garage Spaces2
Land Information
APN14519-8-4
Lot Number4
SubdivisionForum Village S W Addition
Land UseResidential
Legal DescriptionFORUM VILLAGE S W ADDITION BLOCK 8 LOT 4
Census Tract111572
Assessed Land Value$73,125
Assessed Improvement Value$212,377
Assessment Year2025
About this property
3 bedroom 2 bath home that is in need of foundation work. Seller has bid of $4500 and will give as Closing cost at closing. Great floorplan with split bedrooms. 2 living 2 dining and loft upstairs.Foundation work needs to be done and then correct the cosmetics.
Investor Tools
$316,000
Estimated Property Value
$153,556Estimated Mortgage Balance
$162,444Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,896 /month
Positive
Cash Flow Estimate:
$632 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$391/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,111
$285,502
2025
$73,125
$212,377
$285,502
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,111
$285,502
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$175,000
No
First
Feb 10, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,556
$162,444
51%
49%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,050/mo
+$1,070/mo
8.1%
