$506,000
NAL Estimated Property Value1671 Scenic Drive 401, Graford, TX, 76449
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Refrigerator
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2013
Garage Spaces1
Land Information
APN136775009
Lot Number1R
SubdivisionHill Country Harbor
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR PH 1A BLK A LT 1R UNIT 401 (IMP ONLY) G#HCH00-1A-00A00-001-R0-0
Census Tract000100
Assessed Improvement Value$429,240
Assessment Year2025
About this property
Rare opportunity to own a carriage house with stunning lake views in the amenity rich Harbor Community. Enjoy having no one above or below you! This fully furnished carriage house is the PERFECT for any family. Hand scraped hardwood floors,stainless steel appliances, alder wood cabinets,granite counters and more! Step outside and take in the breathtaking lake view on the large covered patio with remote shade for additional privacy. Short walk to main resort pool,fitness center, and restaurant!
Investor Tools
$506,000
Estimated Property Value
$893,473Estimated Mortgage Balance
$506,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,036 /month
Positive
Cash Flow Estimate:
$1,012 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,030/month
$5,850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,826
$429,240
2025
N/A
$429,240
$429,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,826
$429,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinnacle Bank
Unknown
$900,000
No
First
Dec 17, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$893,473
N/A
0%
177%
$5,396/mo
