$268,000
NAL Estimated Property Value805 Davis Street, Grandview, TX, 76050
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCeramic Tile, Laminate
Exterior
Lot Size13,068 sqft
Building Information
Year Built1981
Land Information
APN126.3206.00040
Lot Number2A,3A
Land UseResidential
Legal DescriptionLOT 2A,3A, 2B BLK 1 BETTERVIEW
Census Tract130501
Assessed Land Value$55,000
Assessed Improvement Value$194,829
Assessment Year2025
About this property
HEY YES YOU , HAVE YOU MADE YOUR APPT YET, WE ARE STILL CLEANING UP AND DOING YARD WORK This could be a great starter home or a place to down size for older couple , this quaint 3 bed 2 bath has lots of room , dont let the outside deceive you , ceramic tile in kitchen, getting a fresh coat of paint on the interior , spacious bedrooms , parents can have their own living room or media room , covered patio , large fenced backyard with storage shed . Schedule your appt today .
Investor Tools
$268,000
Estimated Property Value
$110,814Estimated Mortgage Balance
$157,186Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$468/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,278
$249,829
2025
$55,000
$194,829
$249,829
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,278
$249,829
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trinity Oaks Mortgage Llc
Conventional
$120,000
No
First
Apr 21, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,814
$157,186
58%
41%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$720/mo
+$1,252/mo
8.8%
