$500,000
NAL Estimated Property Value4239 Cedar Ridge Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Lot Size7,968 sqft
Building Information
Year Built1999
Stories2
Roof Type105
Garage Spaces1
Land Information
APN28243150050280000
Lot Number28
SubdivisionWestchester Meadow Ph 1c
Land UseResidential
Legal DescriptionWESTCHESTER MEADOW PH 1C BLK 5 LT 28 ACS 0.1830 INT202000116417 DD05052020 CO-DC 2431500502800 4CP24315005
Census Tract016414
Assessed Land Value$70,000
Assessed Improvement Value$376,640
Assessment Year2025
About this property
Former Grand Model home. With a some TLC this will make the perfect home. High, vaulted ceilings in the living, ding and family room. Open study located at the front of the home. Split bedroom plan with master down and remaining bedrooms upstairs. Oversized gameroom. Selling as-is. Property does need work. Price reflects condition.
Investor Tools
$500,000
Estimated Property Value
$297,346Estimated Mortgage Balance
$202,654Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,000 /month
Positive
Cash Flow Estimate:
$1,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$800/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,098
$446,640
2025
$70,000
$376,640
$446,640
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,098
$446,640
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eecu
Conventional
$325,000
No
First
Nov 15, 2021
Dec 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,346
$202,654
40%
59%
$1,949/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,949/mo
+$171/mo
5.1%
