NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$683,000

852 E Worth St, Grapevine, TX, 76051

Off Market

3 Beds

2 Bath

1,720 Sq Ft

Single Family Residence

$348.26 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Lot Size14,401 sqft

Building Information

Year Built1980

Stories1

Garage Spaces2

Land Information

APN3150-8-8

Lot Number8

SubdivisionBox, D E Addition

Land UseResidential

Legal DescriptionBOX, D E ADDITION BLOCK 8 LOT 8

Census Tract113712

Assessed Land Value$197,612

Assessed Improvement Value$404,929

Assessment Year2025

About this property

Absolutely charming and adorable one story situated on an oversized corner lot with close distance to beautiful, historic downtown Grapevine and minutes to DFW Airport. Step into the warm and cozy living room with fireplace, engineered wood floors throughout entry, formal dining room, family room, kitchen, breakfast and hallway. Pretty kitchen with quartz countertops, stainless steel microwave and dishwasher 2020, oven 2020. Wonderful floor plan with huge Master BR and updated Master Bath with engineered wood floor, separate sinks, split spacious guest Bedrooms with full bath and walk in closet. Updates include roof 2016, HVAC 2020. Huge corner lot with no house behind, outdoor patio with covered porch perfect for family gatherings and afternoon BBQ and electric gate in back is a plus. So close to Main street with restaurants, vineyards and minutes to Grapevine lake. This lovely well cared home will not last long. New paint, new dining room windows, shows like a model.

Investor Tools

$683,000

Estimated Property Value

$617,500Estimated Mortgage Balance

$102,489Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,098 /month

Positive

Cash Flow Estimate:

$1,366 /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

$489/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,453

$602,541

2025

$197,612

$404,929

$602,541

Tax History

Year

Tax Paid

Assessed Value

2024

$2,453

$602,541

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$617,500

First

Feb 3, 2023

Mar 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$580,511

$102,489

15%

85%

$3,703/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,580/mo

$3,703/mo

$-1,123/mo

4.5%

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