$271,000
NAL Estimated Property Value4913 California Trl, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
Exterior
Lot Size7,561 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28220930510200000
Lot Number20
SubdivisionTrailwood
Land UseResidential
Legal DescriptionTRAILWOOD 5 BLK YY LOT 20 INT202400102757 DD05202024 CO-DC 2209305102000 4CP22093051
Census Tract016417
Assessed Land Value$50,000
Assessed Improvement Value$213,840
Assessment Year2025
About this property
Great property perfect for a new family or an investor looking to add to their portfolio. A nice 3 bedroom 2 bath with large bedrooms and a spacious living area. Kitchen boasts great quartz countertops and is situated perfectly to host family holidays. The backyard is amazing and makes a perfect place for the kids to play. This is a great price for a great home.
Investor Tools
$271,000
Estimated Property Value
$260,316Estimated Mortgage Balance
$10,684Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$574/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,537
$263,840
2025
$50,000
$213,840
$263,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,537
$263,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$270,019
Yes
First
May 20, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,316
$10,684
3%
96%
$1,619/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,619/mo
+$501/mo
9.4%
