$394,000
NAL Estimated Property Value905 Danish Drive, Grand Prairie, TX, 75050
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop
FlooringCarpet, Laminate
Exterior
Lot Size12,303 sqft
Building Information
Year Built1958
Roof Type105
Garage Spaces2
Land Information
APN28099500060070000
Lot Number7
SubdivisionInt Ernational
Land UseResidential
Legal DescriptionINTERNATIONAL ESTATES BLK 6 LT 7 INT202000189008 DD07142020 CO-DC 0995000600700 4CP09950006
Census Tract015405
Assessed Land Value$60,000
Assessed Improvement Value$270,380
Assessment Year2025
Investor Tools
$394,000
Estimated Property Value
$240,358Estimated Mortgage Balance
$153,642Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,364 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$617/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,434
$330,380
2025
$60,000
$270,380
$330,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,434
$330,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$271,095
Yes
First
Jul 14, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,358
$153,642
38%
61%
$1,626/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,626/mo
+$346/mo
6.0%
