$1,255,000
NAL Estimated Property Value1357 Falls Creek Drive, Graford, TX, 76449
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Gas Oven, Gas Range, Ice Maker, Microwave, Plumbed For Ice Maker, Refrigerator, Washer, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size19,820 sqft
Building Information
Year Built2011
Garage Spaces1
Land Information
APN136775670
Lot Number25R
SubdivisionHill Country Harbor
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR PH 1 BLK B LT 25R G#HCH00-01-00B00-025-R0-0
Census Tract000100
Assessed Land Value$84,230
Assessed Improvement Value$924,480
Assessment Year2025
About this property
Well appointed cabin within the amenity rich Harbor community. This fully furnished property is turn key and ready for entertaining of family and friends. Enjoy a large open concept floor plan! Each bedroom offers a private on suite for guests.Send the kids up to the bonus theater room for movie night! Enjoy a relaxing evening by the outdoor wood burning fireplace while grilling for the family. Conveniently located by one of the large,stocked, Harbor ponds! This property offers it all!
Investor Tools
$1,255,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,255,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,530 /month
Positive
Cash Flow Estimate:
$2,510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,110/month
$5,850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,051
$1,008,710
2025
$84,230
$924,480
$1,008,710
No
Tax History
Year
Tax Paid
Assessed Value
2024
$19,051
$1,008,710
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,255,000
100%
0%
$0/mo
