$229,900
1125 Shawnee Trce, Grand Prairie, TX, 75051
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Disposal, Microwave
FlooringCarpet, Laminate
Exterior
Lot Size6,816 sqft
Building Information
Year Built1952
Roof Type105
Garage Spaces1
Land Information
APN28094500020040000
Lot Number4
SubdivisionIndian Hills Park
Land UseResidential
Legal DescriptionINDIAN HILLS PARK BLK 2 LT 4 INT20200050650 DD02142020 CO-DC 0945000200400 4CP09450002
Census Tract016001
Assessed Land Value$55,000
Assessed Improvement Value$142,980
Assessment Year2026
About this property
Brand new roof, updated bathroom and so many updates in this lovely 2 bedrooms,1 bathroom, 1 car garage home. In a great location and priced to sell! Great floor plan, with spacious kitchen and ample storage. The spacious backyard has a large storage shed which conveys! Convenient location, so close to great shopping, dining, and schools. Transferable lifetime foundation warranty is available.
Investor Tools
$770,231Estimated Mortgage Balance
$214,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,379 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$457/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,416
$197,980
2026
$55,000
$142,980
$197,980
No
Tax History
Year
Tax Paid
Assessed Value
2026
$4,416
$197,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Bank Na
Building Or Construction Loan
$874,128
No
First
Sep 16, 2020
Sep 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$770,231
N/A
0%
360%
$5,241/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,800/mo
$5,241/mo
$-3,441/mo
10.1%
