$340,000
NAL Estimated Property Value4446 Stones River Road, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesDog Run, Rain Gutters
Lot Size7,891 sqft
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces2
Land Information
APN282433000O0030000
Lot Number3
SubdivisionWestchester On The Creek
Land UseResidential
Legal DescriptionWESTCHESTER ON THE CREEK PH 2 BLK O LT 3 INT202100228605 DD07292021 CO-DC 2433000O00300 4CP2433000O
Census Tract016410
Assessed Land Value$70,000
Assessed Improvement Value$255,310
Assessment Year2025
About this property
Come see this beautiful home with full of upgrades in the heart of Grand Prairie! From beautiful wood floors, updated bathrooms, decorative lighting and an amazing master suite! Not to mention the spacious living areas and rooms. This is the perfect home. Seller's will need a 1 week leaseback. Going Live this Friday 6-11.
Investor Tools
$340,000
Estimated Property Value
$296,998Estimated Mortgage Balance
$43,002Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$603/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,542
$325,310
2025
$70,000
$255,310
$325,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,542
$325,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mark Bobbitt
Seller Carryback / Seller Financing / Seller Take-Back
$327,098
No
First
Jul 29, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,998
$43,002
12%
87%
$1,962/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$2,112/mo
+$8/mo
7.5%
