Last 24 Hours
$404,000
NAL Estimated Property Value412 Washington St, Grapevine, TX, 76051
Off Market
1 Beds
1 Bath
530 Sq Ft
$452.83 / sqft
Built in 1930Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 1
Bathrooms 1AppliancesElectric Range
FlooringCeramic Tile, Simulated Wood
Exterior
Lot Size3,742 sqft
Building Information
Year Built1930
Land Information
APN30230--2
Lot Number2
SubdivisionNorth Side Addition (Gpv)
Land UseResidential
Legal DescriptionNORTH SIDE ADDITION (GPV) LOT 2
Census Tract113714
Assessed Land Value$112,000
Assessed Improvement Value$106,960
Assessment Year2025
About this property
Own a piece of history with this charming 1 bedroom 1 bath in a quiet neighborhood minutes from historic downtown Grapevine. This little home has much to offer. Washer, dryer and fridge included. Spacious lot and a deck. Storage shed included. $1,200 flooring credit to buyer. Recent foundation work.
Investor Tools
$404,000
Estimated Property Value
$0Estimated Mortgage Balance
$404,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,424 /month
Positive
Cash Flow Estimate:
$808 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$256/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,056
$218,960
2025
$112,000
$106,960
$218,960
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,056
$218,960
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$404,000
100%
0%
$0/mo
12.4%