Last 24 Hours
$254,000
NAL Estimated Property Value103 Willow St, Grandview, TX, 76050
Off Market
3 Beds
2 Bath
1,358 Sq Ft
$187.7 / sqft
Built in 1940Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesDishwasher, Gas Cooktop, Convection Oven
Exterior
Lot Size20,025 sqft
Building Information
Year Built1940
Garage Spaces2
Land Information
APN126.3265.00800
Lot Number7A,8A
Land UseResidential
Legal DescriptionLOT 7A,8A BLK 23 ORIGINAL TOWN GRANDVIEW AKA COOPERS ADDN
Census Tract130502
Assessed Land Value$55,000
Assessed Improvement Value$189,744
Assessment Year2025
About this property
Total remodel in Grandview, TX. This 3 bed 2 bath house has been updated from the studs up! Sitting on an oversized lot, it will make the perfect family home. It is located in the sought after Grandview ISD.
Investor Tools
$254,000
Estimated Property Value
$204,076Estimated Mortgage Balance
$49,924Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,529 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$521/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,976
$244,744
2025
$55,000
$189,744
$244,744
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,976
$244,744
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$210,000
No
First
Oct 3, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,076
$49,924
19%
80%
$1,260/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,260/mo
+$712/mo
9.3%
12.4%