$623,000
NAL Estimated Property Value2016 Vista, Graford, TX, 76449
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Range, Refrigerator
FlooringCarpet, Wood
Exterior
Exterior FeaturesBalcony
Lot Size4,051 sqft
Building Information
Year Built2014
Garage Spaces2
Land Information
APN136777180
Lot Number10
SubdivisionHill Country Harbor Villas
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR VILLAS PH 2A BLK A LT 10
Census Tract000100
Assessed Land Value$25,000
Assessed Improvement Value$521,970
Assessment Year2025
About this property
Magnificent,furnished two story town home overlooking two large ponds! Walk out of your backyard and go paddle boarding on the beautiful well kept pond. Walking distance to one two resort pools! Relax and unwind one one of two outdoor patios. Hand scraped hardwood floors, stainless steel Viking appliances, granite counters and much more! Enjoy the many amenities that the Harbor community offers including spa,resort pools, fitness center, fishing ponds, marina, and much more!
Investor Tools
$623,000
Estimated Property Value
$166,779Estimated Mortgage Balance
$456,221Estimated Equity
73% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,738 /month
Positive
Cash Flow Estimate:
$1,246 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$882/month
$5,850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,473
$546,970
2025
$25,000
$521,970
$546,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,473
$546,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$180,000
No
First
May 26, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,779
$456,221
73%
27%
$872/mo
