$488,000
NAL Estimated Property Value2022 Vista View, Graford, TX, 76449
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size1,786 sqft
Building Information
Year Built2014
Garage Spaces1
Land Information
APN136777210
Lot Number13
SubdivisionHill Country Harbor Villas
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR VILLAS PH 2A BLK A LT 13 G#0393-00-000A-013-00-0
Census Tract000100
Assessed Land Value$25,000
Assessed Improvement Value$379,240
Assessment Year2025
About this property
Beautiful lock and leave townhome within the amenity rich Harbor community. This fully furnished property is ready to be enjoyed! Gorgeous scenic views from the patio! Hand scraped hardwoods, granite counters and stainless steel appliances are just a few of the bonuses of this property. Harbor amenities include 2 resort pools, fitness center-spa, fishing ponds, gated entrance, playground, walking trails, sports complex and more!
Investor Tools
$488,000
Estimated Property Value
$272,153Estimated Mortgage Balance
$215,847Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,928 /month
Positive
Cash Flow Estimate:
$976 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$840/month
$6,300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,635
$404,240
2025
$25,000
$379,240
$404,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,635
$404,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Independent Mortgage Inc
Conventional
$290,000
No
First
Jan 19, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,153
$215,847
44%
56%
$1,739/mo
