NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$480,000

NAL Estimated Property Value

2816 Harvest Hill Dr, Grapevine, TX, 76051

Off Market

3 Beds

3 Bath

1,931 Sq Ft

Single Family Residence

$242.88 / sqft

Built in 1991

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Double Oven, Refrigerator

FlooringCarpet, Simulated Wood, Tile

Exterior

Exterior FeaturesBalcony, Dog Run, Rain Gutters, Private Yard

Lot Size10,803 sqft

Building Information

Year Built1991

Stories2

Garage Spaces2

Land Information

APN30385-15-3

Lot Number3

SubdivisionOak Creek Estates

Land UseResidential

Legal DescriptionOAK CREEK ESTATES BLOCK 15 LOT 3

Census Tract113635

Assessed Land Value$124,000

Assessed Improvement Value$273,597

Assessment Year2025

About this property

Welcome to the 'Grapevine Treehouse' nestled atop a hill with canopy views in all directions. These sellers LOVE this home; they purchased in 2020 and made it better! FRESH PAINT IN & OUT Spring 2023. Updated kitchen with GRANITE counters, travertine backsplash, GAS COOKTOP, DOUBLE OVENS + lots of cabinetry storage. INCLUDES FRIDGE-WASHER-DRYER! Light & bright open living-dining room has ENGINEERED HARDWOOD FLOORS + GAS FP + RETRACTABLE SHADES to filter morning sun. ALL BEDS UP with loft in the center separating the bedrooms. King-size primary suite features BALCONY, private bath with 2 sinks, HUGE walk-in shower, His & Hers walk-in closets! Cedar fence, covered patio, full lot sprinkler sys, backyard faces east. Windows replaced 2015. Custom built in 1991 in mature neighborhood with shady tree-lined streets. NO HOA! Close to Parr Park, 3 schools, DFW Airport, Hwys 121-114-360-183, nightlife, shopping, restaurants + tourist spots. FREE 1-YR FAMILY MEMBERSHIP (6 ppl) to GRAPEVINE REC.

Investor Tools

$480,000

Estimated Property Value

$648,756Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,880 /month

Positive

Cash Flow Estimate:

$960 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$393/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,315

$397,597

2025

$124,000

$273,597

$397,597

Tax History

Year

Tax Paid

Assessed Value

2024

$2,315

$397,597

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First National Bank

Conventional

$428,450

First

Sep 8, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$648,756

N/A

135%

$4,371/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$4,371/mo

$-1,791/mo

6.5%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area