$399,000
NAL Estimated Property Value5637 Cedar Oaks Road, Grandview, TX, 76050
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCeramic Tile, Laminate, Vinyl
Exterior
Lot Size2.66 acres
Building Information
Year Built1988
Garage Spaces2
Land Information
APN126.3223.00330
Lot Number33
Land UseResidential
Legal DescriptionLOT 33 CEDAR OAKS ESTATES
Census Tract130502
Assessed Land Value$132,850
Assessed Improvement Value$169,224
Assessment Year2025
About this property
This could be the place to call HOME ! This cute 2 bed 2 bath with extra living room is ready for a family or retired couple looking to downsize . A great garden spot and place for chickens has some matured oaks fruit trees sandy soil storage buildings . A must see in the sought out Grandview ISD . Lots of room for expansion.
Investor Tools
$399,000
Estimated Property Value
$240,026Estimated Mortgage Balance
$158,974Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,419
$302,074
2025
$132,850
$169,224
$302,074
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,419
$302,074
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Newrez Llc
Fha
$265,375
Yes
First
May 11, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,026
$158,974
39%
60%
$1,592/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,592/mo
+$380/mo
5.9%
