$937,480
NAL Estimated Property Value1000 Hill Circle West Dr, Granite Shoals, TX, 78654
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher
FlooringVinyl
Exterior
Exterior FeaturesBoat Slip
Building Information
Year Built1965
Garage Spaces2
Land Information
APN46430
Lot Number523
SubdivisionWoodland Hills
Land UseResidential
Legal DescriptionS8710 WOODLAND HILLS LOT 523 & .011 AC FILL & .011 AC FILL
Census Tract960501
Assessed Land Value$528,768
Assessed Improvement Value$408,712
Assessment Year2025
About this property
FEMA - Unknown Restrictions: Yes
Investor Tools
$937,480
Estimated Property Value
$233,544Estimated Mortgage Balance
$703,936Estimated Equity
75% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,625 /month
Positive
Cash Flow Estimate:
$1,875 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,807/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$17,001
$937,480
2025
$528,768
$408,712
$937,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$17,001
$937,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$265,600
No
First
Mar 13, 2020
Apr 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$233,544
$703,936
75%
25%
$1,593/mo
