$333,000
NAL Estimated Property Value533 Michael Drive, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Vinyl
Exterior
Lot Size7,145 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Land Information
APN28200500040110000
Lot Number11
SubdivisionRoyal Valley
Land UseResidential
Legal DescriptionROYAL VALLEY ESTATES 2 BLK D LOT 11 INT202100081901 DD03192021 CO-DC 2005000401100 4CP20050004
Census Tract016420
Assessed Land Value$60,000
Assessed Improvement Value$205,020
Assessment Year2025
About this property
Beautiful 4 bedroom, 2 bath home located in Royal Valley Estates! This home is light & bright with plenty of space inside including 2 living areas perfect for entertaining; Wood burning fire place; Updated flooring & appliances, Fresh interior & exterior paint; The backyard has a covered patio great for family fun! Close to retail, restaurants, George Bush Turn Pike and Hwy-20! This is the one!
Investor Tools
$333,000
Estimated Property Value
$207,889Estimated Mortgage Balance
$125,111Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /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
$4,251
$265,020
2025
$60,000
$205,020
$265,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,251
$265,020
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loan Simple Inc
Conventional
$230,743
No
First
Mar 19, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$207,889
$125,111
37%
62%
$1,384/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$1,384/mo
+$1,336/mo
9.8%
