$266,000
NAL Estimated Property Value4834 Trailwood Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,906 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces4
Land Information
APN28221100760150000
Lot Number15
SubdivisionTrailwood
Land UseResidential
Legal DescriptionTRAILWOOD 12 BLK ZZ LT 15 INT202100117225 DD04202021 CO-DC 2211007601500 4CP22110076
Census Tract016417
Assessed Land Value$50,000
Assessed Improvement Value$195,800
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. BEST AND HIGHEST BY MONDAY, MARCH15 at 5:00 PM Well maintained home to include freshly painted interior, updated carpet and wood grain tile in walkways. New composition roof to be installed before closing. Refrigerator, washer and dryer to remain. Solar screens on windows, 30 foot sliding gate allows owner to access the alley at rear of property and park car or boat in 20 by 20 storage building, 17 by 12 covered patio in backyard, 220 plug in garage, HVAC replaced in 2013, mineral rights convey with property
Investor Tools
$266,000
Estimated Property Value
$166,378Estimated Mortgage Balance
$99,622Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,596 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$438/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,929
$245,800
2025
$50,000
$195,800
$245,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,929
$245,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ladera Lending Inc
Conventional
$177,600
No
First
Dec 2, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,378
$99,622
37%
63%
$1,065/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,065/mo
+$1,055/mo
9.6%
