$229,000
NAL Estimated Property Value802 Walter Hill Dr, Grand Prairie, TX, 75050
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCeramic Tile, Concrete, Vinyl, Wood
Exterior
Lot Size10,400 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN28204501110010000
Lot Number1
SubdivisionScheppler Villa
Land UseResidential
Legal DescriptionSCHEPPLER VILLA ESTATES BLK 1111 LOT 1 INT202400220450 DD10282024 CO-DC 2045011100100 4CP20450111
Census Tract015500
Assessed Land Value$36,400
Assessed Improvement Value$175,260
Assessment Year2025
About this property
Multiple offers received, deadline for best and final offer is Thursday 10-10-2024 at Noon. 3-2-2 plus an enclosed sunroom with a fireplace. This property is offered AS-IS and the seller will make no repairs. This is an investment property that needs work, but priced to sell fast AS-IS. Property will not qualify for traditional financing programs in its current condition. Public records square footage information appears to include the space between the original house and the garage. Buyer should confirm all measurements.
Investor Tools
$229,000
Estimated Property Value
$0Estimated Mortgage Balance
$229,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,442
$211,660
2025
$36,400
$175,260
$211,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,442
$211,660
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$229,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
N/A
+$1,972/mo
10.3%
