$312,000
NAL Estimated Property Value10736 County Road 418, Grandview, TX, 76050
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range
FlooringLaminate
Exterior
Lot Size1.53 acres
Building Information
Year Built1987
Land Information
APN126.0600.00058
Land UseResidential
Legal DescriptionABST 600 TR 2A1 T W MEADOR
Census Tract130502
Assessed Land Value$76,500
Assessed Improvement Value$162,826
Assessment Year2025
About this property
Could this be your new home? 5-bedroom 2 bath Pier and Beam site build single family house in Grandview ISD. A little over an acre and a half. New metal roof was installed Summer 2021. 8x40 weatherproof metal storage behind house with awning built off to the side. Sliding backdoor opening up to large wooden deck overlooking fenced back yard with lots of room for kids to play or outside activities for family gatherings. This little house has great potential, you will be surprised on how spacious it is .
Investor Tools
$312,000
Estimated Property Value
$204,316Estimated Mortgage Balance
$107,684Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$426/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,549
$239,326
2025
$76,500
$162,826
$239,326
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,549
$239,326
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Fha
$211,105
Yes
First
Mar 15, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,316
$107,684
34%
65%
$1,330/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,330/mo
+$642/mo
7.6%
