4view

Owner Contacts

$637,000

NAL Estimated Property Value

3320 Wilshire Ave, Grapevine, TX, 76051

Off Market

4 Beds

3 Bath

2,656 Sq Ft

$233.43 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesRain Gutters

Lot Size11,822 sqft

Building Information

Year Built1999

Stories1

Garage Spaces3

Land Information

APN2012J-B-16

Lot Number16

SubdivisionBelfort Addition

Land UseResidential

Legal DescriptionBELFORT ADDITION BLOCK B LOT 16

Census Tract113632

Assessed Land Value$135,750

Assessed Improvement Value$495,807

Assessment Year2025

About this property

ABSOLUTLETY CHARMING ONE STORY four bedroom in sought after Belfort Estates! This lovely property is beautifully landscaped & has gorgeous mature trees! Large living room with cozy fireplace opens to spacious kitchen with updated Stainless Steel Appliances, gas cooktop, breakfast room and kitchen office. Perfect for large gatherings and entertaining. Master suite and bath with dual sinks, garden tub, separate shower and large walk in closet. Three additional bedrooms with full bath and Jack and Jill bath. Private office with furniture included! Serene and private backyard with extended patio perfect for relaxing, pets or play. Oversized garage and extended driveway for extra parking. This wonderful community has a playground! Don't miss this rare home opportunity to buy in the heart of Grapevine. Minutes to shopping, dining, entertainment and DFW Airport. A MUST SEE! Washer, Dryer and Kitchen Fridge will convey with acceptable offer!

Investor Tools

$637,000

Estimated Property Value

$577,908Estimated Mortgage Balance

$59,092Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,822 /month

Positive

Cash Flow Estimate:

$1,274 /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

$418/month

$200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,826

$631,557

2025

$135,750

$495,807

$631,557

Tax History

Year

Tax Paid

Assessed Value

2024

$1,826

$631,557

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$593,750

First

Nov 6, 2024

Dec 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$577,908

$59,092

91%

$3,560/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,190/mo

$3,760/mo

$-570/mo

6.0%

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