$304,350
NAL Estimated Property Value433 Motley Street, Grand Prairie, TX, 75051
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size9,186 sqft
Building Information
Year Built1947
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28232500070010000
Lot Number1
SubdivisionVivian Ann
Land UseResidential
Legal DescriptionVIVIAN ANN BLK G LOT 1 INT201900313998 DD11132019 CO-DC 2325000700100 4CP23250007
Census Tract016001
Assessed Land Value$45,000
Assessed Improvement Value$259,350
Assessment Year2025
About this property
Cozy beautiful house totally remodeled in and out with laminate flooring and ceramic as well, ceiling fans. Exquisite new color painting in and out. New kitchen appliances and new built-in kitchen cabinets. Big leaving areas and totally remodeled bathrooms. The garage was converted into an extra leaving space with its own kitchen and full bathroom and dinging and living room!! Perfect to generate rental income from the studio while living a the main house. You are welcome to see this house.
Investor Tools
$304,350
Estimated Property Value
$158,379Estimated Mortgage Balance
$145,971Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,826 /month
Positive
Cash Flow Estimate:
$609 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$472/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,139
$304,350
2025
$45,000
$259,350
$304,350
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,139
$304,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$181,649
Yes
First
Nov 13, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,379
$145,971
47%
52%
$1,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,090/mo
+$1,482/mo
10.1%
