Feedback ..read more
Mark from Memphis, TN
Go Back
  Go
Property Data for:  4722 Goodnight Court, Grand Prairie TX, 75052
SFH   Not for sale  change
3bd | 2ba | 1,899sf
Ask Price: 
Est Value: 
Discount:
Est Rent: $1,545/mo
Cash Flow:
Cash/Cash Return:
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 0
Insurance %
Association Dues (HOA) /mo
Maintenance % 2848
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables
# Price Type/beds/bath/sqft Address Last seen
Rent Comparables - Estimated Rent $1,545 (range: $1,295 - $1,695)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,500   SFH 3 br/2 ba 2,030 sqft  2010 Butterfield Trail, Grand Prairie TX, 75052  4/26/2016
2   $1,350   SFH 3 br/2 ba 1,889 sqft  2311 Dartmouth Dr, Grand Prairie TX, 75052  10/29/2015
3   $1,295   SFH 3 br/2 ba 1,802 sqft  4213 Whitman Ln, Grand Prairie TX, 75052  12/28/2015
4   $1,595   SFH 3 br/2 ba 1,825 sqft  4446 Stones River Rd, Grand Prairie TX, 75052  1/24/2016
5   $1,609   SFH 3 br/2 ba 1,628 sqft  4453 Champion Hill Dr, Grand Prairie TX, 75052  4/25/2016
6   $1,695   SFH 3 br/2 ba 2,141 sqft  4259 Fall Creek Dr, Grand Prairie TX, 75052  1/12/2016
7   $1,595   SFH 3 br/2 ba 1,614 sqft  852 Ridge Point Dr, Grand Prairie TX, 75052  3/23/2016