$345,000
4618 Goodnight Trl, Grand Prairie, TX, 75052
Pending
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringVinyl
Exterior
Lot Size9,558 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28220900060200000
Lot Number20
SubdivisionTrailwood
Land UseResidential
Legal DescriptionTRAILWOOD 4 BLK F LOT 20 VOL83163/2735 CO-DALLAS 2209000602000 22822090006
Census Tract016410
Assessed Land Value$60,000
Assessed Improvement Value$247,510
Assessment Year2025
About this property
Move-in-ready 3-bedroom, 2-bath home with 1,829 square feet of living space. The home features an open layout, a spacious living room with an electric fireplace, and a large primary bedroom with two walk-in closets. Updates include a new roof, windows, HVAC inside and ductwork, electrical panel, flooring, carpet, interior doors, kitchen cabinets, and bathroom cabinets. Both bathrooms have been remodeled, and the kitchen includes stainless-steel appliances and a separate beverage area. The property also offers a large backyard with plenty of usable space.
Investor Tools
$237,563Estimated Mortgage Balance
$89,437Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$715/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,940
$307,510
2025
$60,000
$247,510
$307,510
Yes (2013)
Tax History
Year
Tax Paid
Assessed Value
2025
$6,940
$307,510
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Capital Fund I Llc
Building Or Construction Loan
$239,298
No
First
Mar 2, 2026
Mar 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,563
$69,947
22%
73%
$1,435/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,435/mo
+$685/mo
7.8%
