$666,000
NAL Estimated Property Value1801 Chisec Ct, Granbury, TX, 76048
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesBoat Slip
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APN12535.000.1178.0
Lot Number1178
SubdivisionIndian Harbor
Land UseResidential
Legal DescriptionLOT: 1178 SUBD: INDIAN HARBOR PH 15
Census Tract160211
Assessed Land Value$300,000
Assessed Improvement Value$287,140
Assessment Year2025
About this property
MAIN BODY LAKEFRONT with boat slip 10x22 and double jet ski lift. Open floor plan, great for entertaining and enjoying lake life living! Game room with pool table that conveys with property. 24x24 outdoor living area with fireplace. Refrigerator in kitchen also conveys with property. Indian Harbor is a gated community with many amenities and pool. Ready to move in and enjoy LAKE GRANBURY!
Investor Tools
$666,000
Estimated Property Value
$607,193Estimated Mortgage Balance
$58,807Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,404 /month
Positive
Cash Flow Estimate:
$1,468 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$864/month
$60/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,041
$587,140
2025
$300,000
$287,140
$587,140
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,041
$587,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$498,050
No
First
Jul 21, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$607,193
$58,807
8%
91%
$3,841/mo
