$430,000
NAL Estimated Property Value1838 Teton Drive, Grapevine, TX, 76051
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Oven, Microwave
FlooringCeramic Tile, Laminate
Exterior
Lot Size8,015 sqft
Building Information
Year Built1984
Stories1
Garage Spaces2
Land Information
APN38603-B-10
Lot Number10
SubdivisionSilverlake Estates Addition
Land UseResidential
Legal DescriptionSILVERLAKE ESTATES ADDITION BLOCK B LOT 10
Census Tract113716
Assessed Land Value$56,126
Assessed Improvement Value$361,234
Assessment Year2025
About this property
This is a beautiful, fully remodeled 3 bedroom 2 bathroom brick home in North Grapevine walking distance to lake Grapevine. New floors, fresh paint, all new kitchen cabinets and countertops, new blinds, new fancy bathrooms, new air conditioning, new paint outside, new landscaped flower beds, and more! It is definitely a must-see! This is home was completely styled, and in the most desirable area close to everything!!! HWY 121, 114, 360, 635, easy travel anywhere in DFW.
Investor Tools
$430,000
Estimated Property Value
$426,369Estimated Mortgage Balance
$3,631Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,698
$417,360
2025
$56,126
$361,234
$417,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,698
$417,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Celebrity Home Loans Llc
Conventional
$458,375
No
First
Aug 1, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$426,369
$3,631
0%
99%
$2,749/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,749/mo
$-169/mo
7.2%
