Last 24 Hours
$175,000
413 Sw 5th St, Grand Prairie, TX, 75051
$195,378 ARV
Pending
3 Beds
1 Bath
1,237 Sq Ft
Single Family Residence
$141.47 / sqft
Built in 1947Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Garage Available
Heating Central
CoolingAppliancesDryer
Exterior
Lot Size7,436 sqft
Building Information
Year Built1947
Roof Type105
Garage Spaces2
Land Information
APN28014500004130000
Lot Number413
SubdivisionBritts Resub
Land UseResidential
Legal DescriptionBRITTS RESUB LOT 413 INT20070392703 DD10172007 CO-DC 0145000041300 4CP01450000
Census Tract016001
Assessed Land Value$45,000
Assessed Improvement Value$183,600
Assessment Year2026
About this property
Investor special. The bones are good. BRAND NEW HVAC. Needs updates all over exterior and interior. Tenant occupied, month-to-month at $1500. This is a corner lot and merely minutes from Downtown Grand Prairie where the City is spending millions in redevelopment. Owner financing is available!
Investor Tools
$0Estimated Mortgage Balance
$252,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$195,378
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$535/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,159
$228,600
2026
$45,000
$183,600
$228,600
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,159
$228,600
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$252,000
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
9.4%
12.4%