$289,000
NAL Estimated Property Value449 Blueberry Lane, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,304 sqft
Building Information
Year Built1966
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28037500470010000
Lot Number1
SubdivisionCountry Club
Land UseResidential
Legal DescriptionCOUNTRY CLUB ESTATES 1 BLK 47 LT 1 INT201900140431 DD05292019 CO-DC 0375004700100 4CP03750047
Census Tract016406
Assessed Land Value$55,000
Assessed Improvement Value$220,470
Assessment Year2025
About this property
Beautifully updated home on a corner lot located close to 161 with quick access to I30 and I20. Updates completed April '19 include all new flooring, granite countertops throughout, bathtub, shower and tub tile surrounds, stainless appliances, back splash, paint inside and out, cabinet and door hardware, all plumbing fixtures and light fixtures. Great features such as a walk in master closet, tankless water heater, and large utility room with space for an extra fridge. Side entry garage and a parking pad for an extra car.
Investor Tools
$289,000
Estimated Property Value
$130,636Estimated Mortgage Balance
$158,364Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$637/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,200
$275,470
2025
$55,000
$220,470
$275,470
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,200
$275,470
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$147,950
No
First
May 5, 2020
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,636
$158,364
54%
45%
$888/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$888/mo
+$1,232/mo
8.8%
