$646,000
NAL Estimated Property Value7211 Herboso, Grand Prairie, TX, 75054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Disposal, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Slate, Wood
Exterior
Exterior FeaturesDeck, Outdoor Grill, Outdoor Living Area
Lot Size9,945 sqft
Building Information
Year Built2009
Stories2
Garage Spaces3
Land Information
APN26236H-D-1
Lot Number1
SubdivisionMira Lagos No E-3
Land UseResidential
Legal DescriptionMIRA LAGOS NO E-3 BLOCK D LOT 1
Census Tract111320
Assessed Land Value$95,000
Assessed Improvement Value$477,760
Assessment Year2025
About this property
BACK UP CONTRACTS WELCOME! MAGNIFICENT HOME LOCATED IN MANSFIELD ISD SITUATED ON CORNER LOT DESIGNED FOR LARGE FAMILY AND ENTERTAINING. OPEN CONCEPT KITCHEN-FAMILY ROOM INTERACTS WITH BACK YARD OUTDOOOR KITCHEN EQUIPPED WITH WEBER GRILL, SINK, REFRIGERATOR AND HEATED POOL-SPA WITH FABULOUS WATER FEATURES AND LIGHTING. SECOND FLOOR IS AN INDOOR AREA TO ENJOY. GAME ROOM WITH WET BAR-REFRIGERATOR AND MEDIA ROOM WITH REAR PROJECTOR AND LARGE FLAT SCREEN. BONUS FEATURES: 4 INCH WOOD SHUTTERS THROUGHOUT AND ELFA CUSTOM SHELVING IN CLOSETS AND GARAGE.
Investor Tools
$646,000
Estimated Property Value
$407,041Estimated Mortgage Balance
$238,959Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,494 /month
Positive
Cash Flow Estimate:
$1,498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,095/month
$558/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,915
$572,760
2025
$95,000
$477,760
$572,760
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,915
$572,760
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$430,000
No
First
Jun 15, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$407,041
$238,959
36%
63%
$2,579/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,890/mo
$3,137/mo
$-247/mo
5.4%
