$294,800
NAL Estimated Property Value5409 Prairie Lane, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Refrigerator, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size3,600 sqft
Building Information
Year Built2005
Stories2
Roof Type105
Garage Spaces1
Land Information
APN281245600I0570000
Lot Number57
SubdivisionLakewood
Land UseResidential
Legal DescriptionLAKEWOOD PH 3 BLK I LT 57 INT202200075688 DD03152022 CO-DC 1245600I05700 4CP1245600I
Census Tract016416
Assessed Land Value$55,000
Assessed Improvement Value$239,800
Assessment Year2025
About this property
Welcome home to this beautifully located duplex across the street from a park and huge catch and release pond with fountain! This 4 bed 2.1 bath home is ready to be yours with new carpet and new vinyl flooring throughout. This home is ready for you to entertain and enjoy yourself with a living room down and up stairs. Split main bedroom with ensuite bath is downstairs with a view of the park across the street! Upstairs has the remaining three bedrooms, full bath, and laundry room. Quaint grassed and fenced backyard with patio. Don't miss out on this gem!
Investor Tools
$294,800
Estimated Property Value
$193,568Estimated Mortgage Balance
$101,232Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,769 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$687/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,771
$294,800
2025
$55,000
$239,800
$294,800
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,771
$294,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A&D Mortgage Llc
Conventional
$210,000
No
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$193,568
$101,232
34%
66%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$1,350/mo
+$1,370/mo
11.1%
