$461,000
NAL Estimated Property Value7236 Darsena, Grand Prairie, TX, 75054
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,488 sqft
Building Information
Year Built2008
Stories2
Garage Spaces2
Land Information
APN26236C-C-2
Lot Number2
SubdivisionMira Lagos No G-1
Land UseResidential
Legal DescriptionMIRA LAGOS NO G-1 BLOCK C LOT 2
Census Tract111320
Assessed Land Value$60,000
Assessed Improvement Value$401,000
Assessment Year2025
Investor Tools
$461,000
Estimated Property Value
$359,787Estimated Mortgage Balance
$101,213Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,880 /month
Positive
Cash Flow Estimate:
$960 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$499/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,679
$461,000
2025
$60,000
$401,000
$461,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,679
$461,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Solutions Of Colorado Llc
Conventional
$372,000
No
First
Jul 3, 2024
Jul 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$359,787
$101,213
21%
78%
$2,231/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,570/mo
$2,831/mo
+$739/mo
9.3%
