Last 24 Hours
$537,000
NAL Estimated Property Value529 Coventry Drive, Grapevine, TX, 76051
Off Market
3 Beds
3 Bath
2,363 Sq Ft
Single Family Residence
$186.2 / sqft
Built in 1994Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size7,501 sqft
Building Information
Year Built1994
Stories1
Garage Spaces2
Land Information
APN805-2-15
Lot Number15
SubdivisionArbormont Estates
Land UseResidential
Legal DescriptionARBORMONT ESTATES BLOCK 2 LOT 15
Census Tract113709
Assessed Land Value$86,150
Assessed Improvement Value$373,850
Assessment Year2025
About this property
Well maintained (original owner) single story custom Heatherwood home in GCISD, close to schools, restaurants, shopping. Quiet interior lot just minutes from the freeways and DFW airport. Home features oversized covered front and back porches and a spacious open floor plan. Updates include Trane HVAC system 2018, Roof, attic vents and pipes 2017, interior painting 2018, Liftmaster garage door opener 2019, Storage shed refurbished and painted 2021. Other upgrades include water heater 2006, screened gutters and downspouts 2010, radiant barrier 2006, all windows except bathroom 2011, interior and exterior painting 2014. 8 zone sprinkler system. Won't last! MULTIPLE OFFERS. PLEASE SUBMIT BY WEDNESDAY NOON
Investor Tools
$537,000
Estimated Property Value
$446,832Estimated Mortgage Balance
$90,168Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,222 /month
Positive
Cash Flow Estimate:
$1,074 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,893
$460,000
2025
$86,150
$373,850
$460,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,893
$460,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Airlines Fcu
Conventional
$391,000
No
First
Feb 3, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$446,832
$90,168
16%
83%
$2,871/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$2,871/mo
$-291/mo
5.8%
12.4%