$329,000
NAL Estimated Property Value4200 Hathaway Dr, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Range, Gas Oven
FlooringCeramic Tile, Wood
Exterior
Lot Size7,118 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN38233-1-32
Lot Number32
SubdivisionSheffield Village Ph 1&2 Addn
Land UseResidential
Legal DescriptionSHEFFIELD VILLAGE PH 1&2 ADDN BLOCK 1 LOT 32
Census Tract111538
Assessed Land Value$64,089
Assessed Improvement Value$247,911
Assessment Year2025
About this property
4 bedroom with pool needs some TLC and is priced accordingly. Please verify all information
Investor Tools
$329,000
Estimated Property Value
$349,706Estimated Mortgage Balance
$329,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$473/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,029
$312,000
2025
$64,089
$247,911
$312,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,029
$312,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Loans
Conventional
$361,000
No
First
Aug 30, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$349,706
N/A
0%
106%
$2,165/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,165/mo
$-45/mo
7.7%
