$1,995,000
NAL Estimated Property Value1303 N Shorewood Dr, Granite Shoals, TX, 78654
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Microwave, Free-Standing Range, Refrigerator, Washer, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesBoat Slip
Building Information
Year Built2021
Garage Spaces2
Land Information
APN17790
Lot Number692
SubdivisionGreencastle (Sherwood Shores)
Land UseResidential
Legal DescriptionS4970 GREENCASTLE (SHERWOOD SHORES) LOT 692 & .047 AC ABS 530 & .047 AC ABS 530
Census Tract960502
Assessed Land Value$800,000
Assessed Improvement Value$1,195,000
Assessment Year2025
About this property
Adorable lake cottage on Lake LBJ with 100' of awesome open waterfront. The house is just perfect for that weekend getaway place at the lake that you have been dreaming of. Designed with Lake Life in mind this 3 bedroom 2 bath cottage is colorful, light and airy with fantastic west facing open waterfront for enjoying those spectacular lake sunsets. Great outdoor entertaining areas including a huge deck at the house and lakeside.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,995,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,995,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,970 /month
Positive
Cash Flow Estimate:
$3,990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,846/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$36,179
$1,995,000
2025
$800,000
$1,195,000
$1,995,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$36,179
$1,995,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,995,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
N/A
+$2,416/mo
1.5%
