1view

$779,900

813 E Worth Street, Grapevine, TX, 76051

Off Market

4 Beds

4 Bath

2,600 Sq Ft

Single Family Residence

$299.96 / sqft

Built in 1959

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Gas Range, Gas Water Heater, Convection Oven, Tankless Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Storage

Lot Size15,512 sqft

Building Information

Year Built1959

Stories1

Garage Spaces2

Land Information

APN3150-5-15

Lot Number15

SubdivisionBox, D E Addition

Land UseResidential

Legal DescriptionBOX, D E ADDITION BLOCK 5 LOT 15

Census Tract113712

Assessed Land Value$202,056

Assessed Improvement Value$422,944

Assessment Year2025

About this property

Updated, one story Mid Century Modern with Guest House in the heart of the DE Box Historic District. Built in 1959 with a down to the studs renovation in 2017 so that you may enjoy the modern conveniences of today and be surrounded by a retro aesthetic. Roof, gutters, soffits, energy efficient windows, electrical & plumbing replaced during the renovation in 2017 so you have peace of mind for years to come. Fresh paint & carpet in Dec 2022. Bright & light, the living space is open to the kitchen for ease of entertaining. Tuck away your essentials in the generously sized mud-utility room that can flex to an office or hobby room. A guest house is a rare find & this spectacular space features a living area, full kitchen, breakfast room, bedroom with ensuite bath, utility closet & a private fenced yard. Perfect for guests, studio, or home office. Enjoy a short walk, car, or bike ride to all the activities Historic Main Street has to offer. All you have to do is bring your boxes!

Investor Tools

$876,000

Estimated Property Value

$0Estimated Mortgage Balance

$197,248Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,256 /month

Positive

Cash Flow Estimate:

$1,752 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$670/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,664

$625,000

2025

$202,056

$422,944

$625,000

Tax History

Year

Tax Paid

Assessed Value

2024

$3,664

$625,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Luminate Home Loans Inc

Conventional

$722,000

First

Feb 3, 2023

Mar 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$678,752

$197,248

22%

77%

$4,329/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$4,329/mo

$-1,749/mo

3.5%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area