$1,042,000
NAL Estimated Property Value3508 Carlton St, Grapevine, TX, 76092
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size8,581 sqft
Building Information
Year Built2003
Stories2
Garage Spaces2
Land Information
APN23329-2-23
Lot Number23
SubdivisionLakeview Estates - Gv
Land UseResidential
Legal DescriptionLAKEVIEW ESTATES - GV BLOCK 2 LOT 23
Census Tract113955
Assessed Land Value$147,750
Assessed Improvement Value$572,250
Assessment Year2025
About this property
TOP-RATED CARROLL ISD! Curb appeal with lovely landscape front & back! Neat & tidy 4 BR with private, 1st floor master. High ceilings at entry. . Open floor plan with tiled kitchen with GAS cooktop. 2 dining areas. Family rm has gas fireplace! Formal living off entry could be study. Neutral paint & tile! Upstairs: Game rm + 3 Bedrooms, full bath & large attic storage. 3-CAR TANDEM garage that opens to the back patio! Gorgeous N-facing bkyard . Oversized covered patio and salt pool + spa! 2 New HVAC units, 16 SEER just installed on June 10!
Investor Tools
$1,042,000
Estimated Property Value
$461,724Estimated Mortgage Balance
$580,276Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,252 /month
Positive
Cash Flow Estimate:
$2,084 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$983/month
$325/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,584
$720,000
2025
$147,750
$572,250
$720,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,584
$720,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Franklin Flak Irrevocable Bloodline
Purchase Money Mortgage
$300,000
No
First
Apr 21, 2022
May 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$461,724
$580,276
55%
44%
$2,999/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,130/mo
$3,324/mo
$-194/mo
3.6%
