$616,000
NAL Estimated Property Value1246 W Hudgins Street 1248, Grapevine, TX, 76051
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop
Exterior
Lot Size11,840 sqft
Building Information
Year Built1985
Stories1
Garage Spaces4
Land Information
APN7657-D-24
Lot Number24
SubdivisionCollege Creek
Land UseResidential
Legal DescriptionCOLLEGE CREEK BLOCK D LOT 24
Census Tract113712
Assessed Land Value$90,000
Assessed Improvement Value$448,646
Assessment Year2025
About this property
Fantastic Full Duplex, 2 units. (1246 &1248). Well maintained, one tenant long term tenant. Leased until March and August of 2019.
Investor Tools
$616,000
Estimated Property Value
$456,812Estimated Mortgage Balance
$159,188Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,696 /month
Positive
Cash Flow Estimate:
$1,232 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$473/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,598
$538,646
2025
$90,000
$448,646
$538,646
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,598
$538,646
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexera Holding Llc
Conventional
$465,000
No
First
May 20, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,812
$159,188
25%
74%
$2,788/mo
