$431,000
NAL Estimated Property Value1810 Fern Court, Grapevine, TX, 76051
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size4,217 sqft
Building Information
Year Built1994
Stories1
Garage Spaces1
Land Information
APN34260-5-16R2
Lot Number16R2
SubdivisionRidgecrest Addition-Grapevine
Land UseResidential
Legal DescriptionRIDGECREST ADDITION-GRAPEVINE BLOCK 5 LOT 16R2
Census Tract113712
Assessed Land Value$19,380
Assessed Improvement Value$276,482
Assessment Year2025
About this property
Perfect duplex home in central Grapevine. Wood laminate flooring through out home with crown molding accents. Living room with fireplace opens to dining room and kitchen. Extra cabinets and countertops in kitchen with SS appliances. Split bedrooms. HVAC -2016, SS Dishwasher -2021. Updated bathrooms. Side covered patio. Private backyard with deck. Rear entry one car garage and extra parking in alley. Sprinkler System. Great location. Buyer and buyer's agent to verify schools and measurements.
Investor Tools
$431,000
Estimated Property Value
$214,330Estimated Mortgage Balance
$216,670Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$259/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$957
$295,862
2025
$19,380
$276,482
$295,862
No
Tax History
Year
Tax Paid
Assessed Value
2024
$957
$295,862
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Conventional
$235,600
No
First
Aug 3, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,330
$216,670
50%
50%
$1,413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$1,413/mo
+$1,167/mo
7.2%
