$125,000
558 E Avenue J Apt D, Grand Prairie, TX, 75050
$140,644 ARV
Pending
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
Exterior
Building Information
Year Built1968
Land Information
APN-6725C---F--558D--10
Lot Number558D
SubdivisionCastillian Condominium, The
Land UseResidential
Legal DescriptionCASTILLIAN CONDOMINIUM, THE BLOCK F LOT 558D & .008057 OF COMMON AREA
Census Tract113003
Assessed Land Value$30,000
Assessed Improvement Value$69,480
Assessment Year2025
Investor Tools
$0Estimated Mortgage Balance
$124,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$140,643
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$84/month
$490/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$386
$99,480
2025
$30,000
$69,480
$99,480
No
Tax History
Year
Tax Paid
Assessed Value
2025
$386
$99,480
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$134,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$490/mo
+$1,075/mo
15.1%
