B+

NoAgentList RatingHow are grades calculated?

1view

$266,830

738 Huddleston Dr, Grand Prairie, TX, 75050

Off Market

3 Beds

2 Bath

1,320 Sq Ft

Single Family Residence

$1.74 / sqft

Built in 1954

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Gas

Cooling

AppliancesDishwasher, Dryer, Electric Range, Microwave, Washer

FlooringLaminate

Exterior

Exterior FeaturesPrivate Yard

Lot Size10,836 sqft

Building Information

Year Built1954

Stories1

Roof Type105

Garage Spaces1

Land Information

APN28195500020250000

Lot Number25

SubdivisionRogway Terrace

Land UseResidential

Legal DescriptionROGWAY TERRACE 2 LT 0025 INT202100344328 DD11162021 CO-DC 1955000202500 4CP19550002

Census Tract015403

Assessed Land Value$50,000

Assessed Improvement Value$216,830

Assessment Year2025

About this property

Beautiful 3~2 COMPLETE RENOVATION in Grand Prairie. $2300 per month! Quiet street with many updated homes. You will love the newly refinished hardwood floors. There is a very large brand new kitchen with bar seating next to the dining area with sliding doors looking out onto the new deck and large fenced backyard with mature trees. There is a new master suite with completely new bathroom and large walk-in closet. The other two spacious bedrooms have hardwood floors and share a completely renovated bathroom. Amenities included: central heat, deck, dishwasher, hardwood floors, new stainless steel appliances, completely updated kitchen, recessed and pendant lights, completely updated bathroom, washer dryer, large patio and deck, new bathroom cabinets with quartz, new kitchen cabinets with quartz, stacked washer and dryer, luxury vinyl waterproof flooring , completely renovated, new blinds, wide driveway, new ceiling fans, and HUGE BACKYARD. More beautiful in person. MUST SEE!

Investor Tools

$266,830

Estimated Property Value

$198,489Estimated Mortgage Balance

$84,210Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,601 /month

Positive

Cash Flow Estimate:

$534 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$612/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,006

$266,830

2025

$50,000

$216,830

$266,830

Tax History

Year

Tax Paid

Assessed Value

2024

$6,006

$266,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Legend Bank Na

Commercial

$198,489

First

Feb 23, 2022

Feb 2042

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$182,620

$84,210

31%

68%

$1,191/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,191/mo

+$781/mo

8.9%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area