$292,000
NAL Estimated Property Value4130 Scotland Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size6,882 sqft
Building Information
Year Built1988
Stories1
Garage Spaces2
Land Information
APN38233-2-34
Lot Number34
SubdivisionSheffield Village Ph 1&2 Addn
Land UseResidential
Legal DescriptionSHEFFIELD VILLAGE PH 1&2 ADDN BLOCK 2 LOT 34
Census Tract111538
Assessed Land Value$61,974
Assessed Improvement Value$208,027
Assessment Year2025
About this property
This is Your Opportunity to Move into a Wonderful Neighborhood and Make this Open Concept Home Your Own at a Fantastic Price. You Will Love the Light Bright Kitchen with Granite Countertops. Luxury Viny, Picture Window and Remote Ceiling Fansl in The Primary Bedroom. Refrigerator, Washer, Dryer. Lots of Potential for a Beautiful Garden in the Back Yard. Hurry and Grab This One!! , Multiple Offers Received. Please Bring Highest and Best As-Is Including Contents Left at Closing. There is No Survey. Offer Deadline Friday 11-18 5:00 PM.
Investor Tools
$292,000
Estimated Property Value
$243,700Estimated Mortgage Balance
$48,300Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,973
$270,001
2025
$61,974
$208,027
$270,001
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,973
$270,001
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$252,560
Yes
First
Dec 12, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,700
$48,300
16%
83%
$1,561/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,561/mo
+$559/mo
8.7%
