Last 24 Hours
$188,000
NAL Estimated Property Value1003 Brazos Drive, Granbury, TX, 76048
$244,400 ARV
Off Market
5 Beds
3 Bath
2,240 Sq Ft
Manufactured Home
$44.64 / sqft
Built in 1999Highlights
Interior
Bedrooms 5
Bathrooms 3AppliancesElectric Range
FlooringOther
Building Information
Year Built1999
Stories1
Land Information
APN12530.000.0526.0
Lot Number526
SubdivisionIndian Harbor
Land UseResidential
Legal DescriptionLOT: 526 SUBD: INDIAN HARBOR PH 10 & TEX0126234/25
Census Tract160211
Assessed Land Value$40,000
Assessed Improvement Value$171,370
Assessment Year2025
About this property
Lots of potential in this 5 bedroom home located in Indian Harbor on almost .75 acre lot! This would be a good investment property or nice home for someone with cash and ready for a fixer upper. It will NOT GO FHA OR VA ! The lot is amazing with lots of trees and flat land, plenty of extra room on the land to build another home . The HVAC is a 3 year old Trane. Great schools and neighborhood. Please verify HOA restrictions and fee's.
Investor Tools
$188,000
Estimated Property Value
$174,515Estimated Mortgage Balance
$13,485Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$244,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$953
$163,519
2025
$40,000
$171,370
$211,370
No
Tax History
Year
Tax Paid
Assessed Value
2025
$953
$163,519
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Academy Mortgage Corp
Fha
$191,468
Yes
First
Sep 28, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,515
$13,485
7%
93%
$1,148/mo
12.4%