$461,000
NAL Estimated Property Value5124 Welara Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size8,056 sqft
Building Information
Year Built2007
Stories2
Roof Type105
Garage Spaces2
Land Information
APN281850800C0060000
Lot Number6
SubdivisionPolo Heights
Land UseResidential
Legal DescriptionPOLO HEIGHTS PH 2 BLK C LT 6 INT202000192285 DD07232020 CO-DC 1850800C00600 4CP1850800C
Census Tract016412
Assessed Land Value$80,000
Assessed Improvement Value$358,830
Assessment Year2025
About this property
South Grand Prairie Beauty. Fresh paint. Corner lot on cul de sac street in coveted Westchester zoned for Powell Elem which is only 1 block away! Four large bedrooms, plus office, game room, media room, covered patio. Huge Master suite with an 8 ft shower and 2 heads! His and Hers huge walk-in-closets that will make your neighbors jealous! Custom Wall home with many custom features. Make your appt. today!
Investor Tools
$461,000
Estimated Property Value
$308,292Estimated Mortgage Balance
$152,708Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$846/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,845
$438,830
2025
$80,000
$358,830
$438,830
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,845
$438,830
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$347,717
Yes
First
Jul 23, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$308,292
$152,708
33%
67%
$2,085/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$2,265/mo
+$455/mo
7.1%
