Last 24 Hours
$173,000
NAL Estimated Property Value407 Walnut Street, Grandview, TX, 76050
Off Market
3 Beds
1 Bath
997 Sq Ft
Single Family Residence
$122.27 / sqft
Built in 1950Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 1AppliancesElectric Range
FlooringCeramic Tile, Laminate
Building Information
Year Built1950
Land Information
APN126.3265.03051
Lot Number7A
Land UseResidential, 5 Acres Or Less
Legal DescriptionLOT 7A BLK 46 RAMSEY 126.3265.03050 UDI EXEMPT
Census Tract130501
Assessed Land Value$27,500
Assessed Improvement Value$56,316
Assessment Year2025
About this property
VERY NICE SMALL HOUSE, ALL WINDOWS, AC UNIT, AND FLOORS WERE REPLACED 3 YEARS AGO, FRESHLY PAINTED, WITH REMODELD BATHROOM, ALMOST QUARTER OF AN ACRE, WALKING DISTANCE FROM SCHOOL AND PARK.
Investor Tools
$173,000
Estimated Property Value
$0Estimated Mortgage Balance
$173,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,038 /month
Positive
Cash Flow Estimate:
$346 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,788
$83,816
2025
$27,500
$56,316
$83,816
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,788
$83,816
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$173,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
N/A
+$1,565/mo
10.9%
12.4%