Street View

B+

NoAgentList RatingHow are grades calculated?

1view

$780,000

925 Water Oak Dr, Grapevine, TX, 76051

Off Market

4 Beds

4 Bath

3,294 Sq Ft

Single Family Residence

$236.79 / sqft

Built in 2004

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Ice Maker, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesBarbecue, Built-in Barbecue, Rain Gutters, Lighting, Outdoor Grill

Lot Size8,398 sqft

Building Information

Year Built2004

Stories2

Garage Spaces2

Land Information

APN38602C-2-15

Lot Number15

SubdivisionSilver Lake Estates Addition

Land UseResidential

Legal DescriptionSILVER LAKE ESTATES ADDITION BLOCK 2 LOT 15

Census Tract113714

Assessed Land Value$150,000

Assessed Improvement Value$633,104

Assessment Year2025

About this property

Welcome to this lovely home with a stunning backyard-pool oasis in the heart of Grapevine! Walking distance to Main Street & Lake Grapevine, this home is located in sought after Silver Lake Estates. Enjoy great curb appeal and large front porch, mature trees + stunning backyard. Ready for gracious entertaining, guests enter to find light paint finishes & perfect room flow. The spacious Great room area includes a light, bright Family room with soaring ceiling & fireplace, Breakfast rm overlooking the pool + generous Kitchen appointed w granite countertops, ss appliances & generous island. Settle into the private Master retreat with jetted tub, shower w glass enclosure & lg walk-in closet. Upstairs boasts 3 Bedrooms, 2 full baths, several oversized storage closets + Game room. The private backyard is delightful with a gorgeous, sparkling pool, attached spa & built-in grill. Recent updates include Roof & Gutters replaced in ’19, 2 HVAC units in '21, cooktop, pool pump, sod + shrubs.

Investor Tools

$793,000

Estimated Property Value

$624,000Estimated Mortgage Balance

$204,341Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,758 /month

Positive

Cash Flow Estimate:

$1,586 /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

$596/month

$315/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,188

$783,104

2025

$150,000

$633,104

$783,104

Tax History

Year

Tax Paid

Assessed Value

2024

$3,188

$783,104

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Us Bank Na

Conventional

$624,000

First

Apr 24, 2023

May 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$588,659

$204,341

25%

74%

$3,742/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,190/mo

$4,057/mo

$-867/mo

4.8%

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