$326,000
NAL Estimated Property Value4935 Garden Grove Road, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringLaminate
Exterior
Exterior FeaturesFire Pit, Rain Gutters, Storage
Lot Size6,930 sqft
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN15047-1-9
Lot Number9
SubdivisionGarden Oaks Addition-Gp
Land UseResidential
Legal DescriptionGARDEN OAKS ADDITION-GP BLOCK 1 LOT 9
Census Tract111555
Assessed Land Value$62,379
Assessed Improvement Value$207,609
Assessment Year2025
About this property
Welcome home to this wonderful traditional brick style house with laminate flooring throughout, split floor plan with spacious living room. All bedrooms with ceiling fans, master bedroom with walk in closet, kitchen and bathrooms with updated granite counter tops. The Backyard has a build in patio and firepit, it's the perfect size yard for children and pets.
Investor Tools
$326,000
Estimated Property Value
$176,289Estimated Mortgage Balance
$149,711Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,956 /month
Positive
Cash Flow Estimate:
$652 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$493/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,281
$269,988
2025
$62,379
$207,609
$269,988
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,281
$269,988
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wallick & Volk Inc
Fha
$194,413
Yes
First
Nov 4, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,289
$149,711
45%
54%
$1,213/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,120/mo
$1,213/mo
+$907/mo
7.8%
