$510,618
NAL Estimated Property Value4636 County Road 305, Grandview, TX, 76050
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesLighting, Storage
Lot Size15.29 acres
Building Information
Year Built1989
Land Information
APN126.0824.00630
Land UseResidential
Legal DescriptionABST 824 TR 28,29 R TANDY
Census Tract130502
Assessed Land Value$267,610
Assessed Improvement Value$243,008
Assessment Year2025
About this property
Beautiful 4BR, 2BA Country Home situated on over 15 acres surrounded by large oak trees, complete with oversized living area. There is plenty of room to build an arena, horse barn, or shop.
Investor Tools
$510,618
Estimated Property Value
$410,511Estimated Mortgage Balance
$100,107Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,064 /month
Positive
Cash Flow Estimate:
$1,021 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$807/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,134
$510,618
2025
$267,610
$243,008
$510,618
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,134
$510,618
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$451,250
No
First
Aug 6, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$410,511
$100,107
19%
80%
$2,706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,706/mo
$-734/mo
4.6%
