$600,000
NAL Estimated Property Value3454 Knob Oak Dr, Grapevine, TX, 76051
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Double Oven
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Exterior FeaturesLighting, Storage
Lot Size8,342 sqft
Building Information
Year Built1986
Stories2
Garage Spaces2
Land Information
APN8519-3-29
Lot Number29
SubdivisionCountryside Estates Addition
Land UseResidential
Legal DescriptionCOUNTRYSIDE ESTATES ADDITION BLOCK 3 LOT 29
Census Tract113633
Assessed Land Value$95,800
Assessed Improvement Value$469,743
Assessment Year2025
About this property
Beautiful 4 bedroom home with newly resurfaced pool! Huge oak trees and lush landscape welcome you as you walk up the sidewalk. Trees and house are lit at night adding nighttime curb appeal. Backyard pool and covered porch offer outdoor entertainment and living space. Please see supplements for full list of seller updates and improvements, plus list of exclusions and inclusions for buyer clarity. SELLER IS OFFERING A $5,000 CREDIT with accepted offer FOR PAINT & FLOORING.
Investor Tools
$600,000
Estimated Property Value
$153,824Estimated Mortgage Balance
$446,176Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,303
$565,543
2025
$95,800
$469,743
$565,543
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,303
$565,543
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Uif Corp
Conventional
$162,500
No
First
Jun 2, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,824
$446,176
74%
26%
$975/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$975/mo
+$2,215/mo
6.4%
