$250,000
NAL Estimated Property Value4 E Mountain Creek Drive 25, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringLaminate
Exterior
Lot Size2,146 sqft
Building Information
Year Built1973
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28154500251330000
SubdivisionMountain Creek Townhouses
Land UseResidential
Legal DescriptionMOUNTAIN CREEK TOWNHOUSES 2 SITE 25 LOT 133 INT202000105740 DD04202020 CO-DC 1545002513300 4CP15450025
Census Tract016421
Assessment Year2025
About this property
Back on the market. Buyer's financing fell through. Welcome home to this newly renovated, 2 Bedrooms, 2 bathrooms townhouse in the heart of Grand Prairie. With fresh paint, modern flooring and upgraded granite countertops, this will sure please the pickiest buyer. Home is conveniently located near major highways such as I20, I30, 161 and 408. Home Owner Association covers the water, trash and sewer. Multiple offers received!!
Investor Tools
$250,000
Estimated Property Value
$161,768Estimated Mortgage Balance
$88,232Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
$187/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,507
$177,260
2025
N/A
N/A
$177,260
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,507
$177,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Broker Solutions Inc
Conventional
$173,600
No
First
Sep 21, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,768
$88,232
35%
65%
$1,041/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,650/mo
$1,228/mo
+$422/mo
7.9%
