$434,000
NAL Estimated Property Value640 Broadsword Lane, Grand Prairie, TX, 75052
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Lot Size7,715 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APN28021730010290000
Lot Number29
SubdivisionCastleridge @ Westchester Ph 2b
Land UseResidential
Legal DescriptionCASTLERIDGE @ WESTCHESTER PH 2B BLK 1 LT 29 INT202100229079 DD07302021 CO-DC 0217300102900 4CP02173001
Census Tract016412
Assessed Land Value$60,000
Assessed Improvement Value$371,260
Assessment Year2025
Investor Tools
$434,000
Estimated Property Value
$302,357Estimated Mortgage Balance
$131,643Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,604 /month
Positive
Cash Flow Estimate:
$868 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$763/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,987
$431,260
2025
$60,000
$371,260
$431,260
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,987
$431,260
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$333,000
No
First
Jul 30, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,357
$131,643
30%
70%
$1,997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,720/mo
$2,237/mo
+$483/mo
7.5%
