$385,000
NAL Estimated Property Value603 College Street, Grandview, TX, 76050
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Wood
Building Information
Year Built2020
Garage Spaces2
Land Information
APN126.3265.03770
Lot Number6
Land UseResidential
Legal DescriptionLOT 6 BLK 55 ORIGINAL TOWN GRANDVIEW AKA RAMSEY ADDN
Census Tract130501
Assessed Land Value$30,250
Assessed Improvement Value$289,749
Assessment Year2025
About this property
Newly constructed this spacious 4 bedroom 2 bath is in need of a family , could you see yourself in this house - Hardwood flooring - Slate Flooring in laundry room - Marble Tile in master bathroom - High end electrical stainless steel appliances - Vessel sinks in guest bathroom - Total spray foam encapsulation - 3 ton 16 seer with heat pump - 6 ft cedar fence - Concrete driveway - 2 car garage - Metal roof - Sprinkler system - High end level 3 granite countertops This is one that is a must see make your appointment today
Investor Tools
$385,000
Estimated Property Value
$179,086Estimated Mortgage Balance
$205,914Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,310 /month
Positive
Cash Flow Estimate:
$770 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$641/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,762
$319,999
2025
$30,250
$289,749
$319,999
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,762
$319,999
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$279,745
No
First
Mar 25, 2011
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,086
$205,914
53%
47%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,678/mo
+$294/mo
6.1%
