1view

Owner Contacts

$582,630

NAL Estimated Property Value

118 Grand Teton Drive, Whitney, TX, 76692

Off Market

2 Beds

3 Bath

1,684 Sq Ft

Single Family Residence

$273.16 / sqft

Built in 2021

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms 3

AppliancesDishwasher, Gas Range, Microwave, Vented Exhaust Fan

Exterior

Exterior FeaturesRain Gutters, Lighting, RV Hookup

Lot Size16,043 sqft

Building Information

Year Built2021

Garage Spaces4

Land Information

APN353271

Lot Number16-18

SubdivisionLake Whitney Rv Community

Land UseResidential

Legal DescriptionLAKE WHITNEY RV COMMUNITY #3 LT 16 - 18

Census Tract960502

Assessed Land Value$89,440

Assessed Improvement Value$493,190

Assessment Year2025

About this property

Modern Steel Custom BARNDO by Lake Whitney! Beautiful Custom UPDATES Throughout -Entire Structure is TEMP Controlled and Foam Insulated! Amazing Kitchen with HUGE Serving Bar OPENS to Living-Dining areas with SOARING Ceilings, Electric Fireplace with Colorful Programable Flames, and 2 Bedrooms, both with ENSUITE Baths! Kitchen Boasts Upgraded GE CAFE Stainless-Steel Appliances: Gas Range with Air-Fryer Feature, Dishwasher, Microwave, and Custom Soft-Close Cabinets and Granite Countertops. Primary Bedroom Retreat: SPA BATH Tiled Wet Area with Huge Shower and JETTED TUB. Double Custom Closet System: 2 Built-In Dressers. BONUS Living Area with WET Bar in TEMP Controlled 40 x 61 Garage is 2,440 SQFT: Tandem Parking for 4+ Vehicles. PLUS RV Space is 61 x 20 x 18 with 50 AMP Charging. Custom Double-Steel Insulated Garage Doors with Power Openers. Extra Storage Garage with Roll-Up Door in Garage AND Convenient Half Bath. Lg Laundry with SINK! Located by McCown Valley Park and Lake Whitney!!

Investor Tools

$582,630

Estimated Property Value

$391,251Estimated Mortgage Balance

$191,379Estimated Equity

32% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,496 /month

Positive

Cash Flow Estimate:

$1,165 /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

$418/month

$200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,098

$582,630

2025

$89,440

$493,190

$582,630

Tax History

Year

Tax Paid

Assessed Value

2025

$2,098

$582,630

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Pennymac Loan Services Llc

$392,955

Yes

First

Feb 6, 2026

Mar 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$391,251

$191,379

32%

67%

$2,356/mo

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