$440,000
NAL Estimated Property Value1218 Winslow Lane, Grapevine, TX, 76051
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,362 sqft
Building Information
Year Built1988
Stories2
Garage Spaces2
Land Information
APN10132-1-2
Lot Number2
SubdivisionDove Landing Addition
Land UseResidential
Legal DescriptionDOVE LANDING ADDITION BLOCK 1 LOT 2
Census Tract113710
Assessed Land Value$75,000
Assessed Improvement Value$250,818
Assessment Year2025
About this property
Adorable home with oversized secondary bedrooms, Master down. Open concept living, dining and kitchen. New Carpet in bedrooms, new wood in living room.
Investor Tools
$440,000
Estimated Property Value
$270,247Estimated Mortgage Balance
$169,753Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,882
$325,818
2025
$75,000
$250,818
$325,818
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,882
$325,818
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$296,500
No
First
Sep 8, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,247
$169,753
38%
61%
$1,778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,778/mo
+$802/mo
7.0%
