$485,000
1202 Woodmoor Ct, Grapevine, TX, 76051
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesStorage
Lot Size8,403 sqft
Building Information
Year Built1986
Stories1
Garage Spaces2
Land Information
APN14218-1-37
Lot Number37
SubdivisionForest Lake Addn-Grapevine
Land UseResidential
Legal DescriptionFOREST LAKE ADDN-GRAPEVINE BLOCK 1 LOT 37
Census Tract113714
Assessed Land Value$85,000
Assessed Improvement Value$329,997
Assessment Year2026
About this property
Exceptional family residence situated on a corner lot within a tranquil, established neighborhood, free from HOA fees! The living room, dining area, and kitchen are seamlessly connected, providing access to a backyard retreat featuring a patio, deck, storage shed, and an in-ground sports pool. The living room offers a view of the backyard and includes a fireplace, perfect for cozy evenings. This home is ready for immediate occupancy and awaits its new family! Colleyville High School!
Investor Tools
$126,145Estimated Mortgage Balance
$342,855Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,910 /month
Positive
Cash Flow Estimate:
$970 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$368/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,074
$414,997
2026
$85,000
$329,997
$414,997
No
Tax History
Year
Tax Paid
Assessed Value
2026
$2,074
$414,997
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Supreme Lending
Fha
$187,102
Yes
First
Sep 14, 2011
Oct 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$126,145
$342,855
73%
27%
$1,162/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,010/mo
$1,162/mo
+$1,848/mo
7.7%
