$554,000
NAL Estimated Property Value210 Silver Oak Dr, Grapevine, TX, 76051
Off Market
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size6,273 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN38602-2-19
Lot Number19
SubdivisionSilver Lake Addition
Land UseResidential
Legal DescriptionSILVER LAKE ADDITION BLOCK 2 LOT 19
Census Tract113714
Assessed Land Value$110,000
Assessed Improvement Value$430,000
Assessment Year2025
About this property
Charming villa, meticulously maintained, minutes from downtown Grapevine in desirable Silver Lake Estates. This generous, open concept floor plan features an abundance of natural light, large kitchen and living area, and a master retreat with a private den that is not to be missed! You'll be amazed at how roomy this home is. Located within walking distance to historic downtown Grapevine and world-class shopping and dining, this home has it all. Showings begin Friday 7-9.
Investor Tools
$554,000
Estimated Property Value
$331,138Estimated Mortgage Balance
$222,862Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,324 /month
Positive
Cash Flow Estimate:
$1,108 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
$492/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,225
$540,000
2025
$110,000
$430,000
$540,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,225
$540,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rlm Mortgage
Conventional
$364,000
No
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$331,138
$222,862
40%
60%
$2,183/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,675/mo
$-95/mo
5.6%
