$198,000
NAL Estimated Property Value517 Stonehenge Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range, Microwave
FlooringLaminate
Exterior
Lot Size36,225 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APN281716600A0360000
Lot Number36
SubdivisionPark Square Rep
Land UseResidential
Legal DescriptionPARK SQUARE 2 REP BLK A LOT 36 INT202200090049 DD03302022 CO-DC 1716600A03600 4CP1716600A
Census Tract016406
Assessed Land Value$40,000
Assessed Improvement Value$155,900
Assessment Year2025
About this property
Well maintained 2 bedroom, 2 bath half duplex, ready for a start up or investment opportunity. Conveniently located within walking distance from South Grand Prairie High School, close to shopping centers and easy access to major highways.
Investor Tools
$198,000
Estimated Property Value
$165,915Estimated Mortgage Balance
$32,085Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$450/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,409
$195,900
2025
$40,000
$155,900
$195,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,409
$195,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lend Smart Mortgage Llc
Conventional
$180,000
No
First
Mar 30, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,915
$32,085
16%
84%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,650/mo
$1,080/mo
+$570/mo
10.0%
