$287,000
NAL Estimated Property Value3638 Tivoli Dr, Grand Prairie, TX, 75052
$291,244 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Electric Range, Microwave, Refrigerator
Exterior
Lot Size7,928 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APN14519-6-9
Lot Number9
SubdivisionForum Village S W Addition
Land UseResidential
Legal DescriptionFORUM VILLAGE S W ADDITION BLOCK 6 LOT 9
Census Tract111572
Assessed Land Value$71,370
Assessed Improvement Value$182,530
Assessment Year2025
About this property
This property has great potential! Ready for new Buyer to add their special touches to make this house a home. 4 bedrooms, 2 full baths with a great backyard space to enjoy. This neighborhood is located near outlet mall shopping and major highway in close proximity.
Investor Tools
$287,000
Estimated Property Value
$197,075Estimated Mortgage Balance
$89,925Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$291,243
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,722 /month
Positive
Cash Flow Estimate:
$574 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,026
$253,900
2025
$71,370
$182,530
$253,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,026
$253,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Annie Huynh
Seller Carryback / Seller Financing / Seller Take-Back
$200,000
No
First
Jul 29, 2025
Aug 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,075
$89,925
31%
69%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$1,200/mo
+$1,520/mo
11.4%
