$449,000
1029 Chapel Ridge Road, Graford, TX, 76449
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size1,917 sqft
Building Information
Year Built2011
Garage Spaces1
Land Information
APN136777320
Lot Number10
SubdivisionHill Country Harbor Villas
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR VILLAS PH 2A BLK B LT 10 G#H0393-00-0000B-010-00-0
Census Tract000100
Assessed Land Value$25,000
Assessed Improvement Value$410,010
Assessment Year2025
About this property
Very well appointed villa within the amenity rich Harbor community on Possum Kingdom Lake! This property offers 3 bedrooms with 3 private en-suites. Inside you will find hand-scraped hardwood floors, granite counters, stainless steel appliances and more! Each floor has a patio and the second and third floor patios offer breath taking views of PK and the horizon! This unit is located steps away from one of the communities resort pool. Other amenities include sports complex, fitness center, resort pool, fishing ponds, community events, playground and more!
Investor Tools
$397,828Estimated Mortgage Balance
$127,172Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,150 /month
Positive
Cash Flow Estimate:
$1,050 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$871/month
$7,300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,826
$435,010
2025
$25,000
$410,010
$435,010
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,826
$435,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Unknown
$403,125
No
First
Sep 18, 2025
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$397,828
$127,172
24%
76%
$2,417/mo
