$717,000
NAL Estimated Property Value153 Helton, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size1.16 acres
Building Information
Year Built2018
Stories2
Garage Spaces4
Land Information
APN17752.000.0056.0
Lot Number56
SubdivisionRolling Creek Ranch
Land UseResidential
Legal DescriptionACRES: 1.161 LOT: 56 SUBD: ROLLING CREEK RANCH PHASE II
Census Tract160204
Assessed Land Value$100,000
Assessed Improvement Value$597,600
Assessment Year2025
About this property
Gorgeous modern farmhouse on huge acre plus lot in Rolling Creek Ranch. Amazing open layout with vaulted beamed ceilings, stone and shiplap fireplace, hand scraped hard wood floors, 8ft doors, huge kitchen island with farm sink. Four generous bedrooms all on the first floor, owners suite has a beautiful bathroom with separate shower and garden tub. Huge Bonus room upstairs with full bath room, as well as a hide away closet and entertainment bar. Just minutes from town square and the lake, but still convenient to Fort Worth.
Investor Tools
$717,000
Estimated Property Value
$399,348Estimated Mortgage Balance
$317,652Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,302 /month
Positive
Cash Flow Estimate:
$1,434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$996/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,365
$697,600
2025
$100,000
$597,600
$697,600
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,365
$697,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Finance Co
Conventional
$445,004
No
First
Jan 11, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$399,348
$317,652
44%
56%
$2,669/mo
