$252,000
NAL Estimated Property Value1351 Willow Beach Road 15, Graford, TX, 76449
Off Market
Highlights
Interior
AppliancesDishwasher, Dryer, Gas Cooktop, Gas Oven, Microwave, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Building Information
Year Built1998
Land Information
APN157630500
Lot NumberA
SubdivisionLog Cabin Pk Lake
Land UseResidential
Legal DescriptionLOG CABIN PK LAKE 32-1-48 AREA 12 LOT A SP#19A (IMP ONLY - RAD1124541/42) MPHMAKE: FLEETWOOD HOMES OF TEXAS MPHMODEL: CARRIAG
Census Tract000100
Assessed Improvement Value$75,320
Assessment Year2025
About this property
Perfect lake house getaway with a newly updated master bath, storage building and a carport. There are two decks with one covered and screened in. This home is on a large lot with a sprinkler system and huge trees. Most of the furnishings will stay including a riding lawnmower. Listing is for improvements only. Land is leased annually at $5,950. House is sold as is.
Investor Tools
$252,000
Estimated Property Value
$0Estimated Mortgage Balance
$252,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$197/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,102
$75,320
2025
N/A
$75,320
$75,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,102
$75,320
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$252,000
100%
0%
$0/mo
