Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$383,000

NAL Estimated Property Value

4802 Thames Drive, Grand Prairie, TX, 75052

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths2,193 Sq Ft
price_per_sqft$159.55 / sqft
Year BuiltBuilt in 1998

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesStorage
Lot Size7,026 sqft

Building Information

Year Built1998
Stories1
Garage Spaces2

Land Information

APN1885-J-15
Lot Number15
SubdivisionBeacon Hill Addition-Gp
Land UseResidential
Legal DescriptionBEACON HILL ADDITION-GP BLOCK J LOT 15
Census Tract111555
Assessed Land Value$63,243
Assessed Improvement Value$297,485
Assessment Year2025

About this property

Hard to find one story, 4 Bedroom Home in the highly sought after Beacon Hill subdivision. Near major highways, schools, shopping, restaurants, entertainment and approx 5 minutes from Joe Pool Lake. Home features an Open Concept with kitchen open to living room with fireplace & eat in kitchen, 4 Bedrooms, 2 Dining areas & 2 Living areas. Kitchen features a gas range, built in microwave, Granite counters, subway tiles backsplash, Stainless Steel appliances and lots of of cabinet space. Master Bathroom has dual sinks, separate shower, separate tub with a large walk-in closet. Tankless water heater. Large Backyard has a covered patio and storage building. Seller is offering a $2,000 flooring allowance with the right offer.

Investor Tools

Property Icon
$383,000
Estimated Property Value
$322,056Estimated Mortgage Balance
$60,944Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,298 /month
Positive
Cash Flow Estimate:
$766 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$522/month
$100/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,344
$360,728
2025
$63,243
$297,485
$360,728
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,344
$360,728

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$347,484
Yes
First
Jun 10, 2022
Jul 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$322,056
$60,944
15%
84%
$2,084/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$2,184/mo
+$536/mo
8.5%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Grand Prairie

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

4802 Thames Drive | Property Details | No Agent List