$702,000
NAL Estimated Property Value2025 County Road 320 2, Granger, TX, 76530
Off Market
Highlights
Interior
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Lot Size10.21 acres
Building Information
Year Built2022
Stories1
Land Information
APNR-12-0639-0000-0005C
Land UseResidential
Legal DescriptionAW0639 AW0639 - VESTAL, WM. B. SUR., ACRES 10.21
Census Tract021300
Assessment Year2025
About this property
NEWER DOUBLEWIDE MOBILE HOMES ALLOWED! WATER TAP INCLUDED IN PRICE! ELECTRIC ON PROPERTY! SHARED DRIVEWAY WITH CULVERT FOR TRACT 2 & 3 INSTALLED AND INCLUDED IN PRICE. DRONE VIDEO: https://youtu.be/AHgAWzlmz9Q https://youtu.be/bZ21gdoGFCs MAPRIGHT LINK: https://mapright.com/ranching/maps/2da2c9abd1acb561ee65efd7eb36a690/share This allows you to view all lot lines and features while on site from your mobile phone! No signup required Minimal Restrictions to protect your investmentRestrictions: Yes
Investor Tools
$702,000
Estimated Property Value
$552,850Estimated Mortgage Balance
$149,150Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,212 /month
Positive
Cash Flow Estimate:
$1,404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$913/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,441
$430,575
2025
N/A
N/A
$713,230
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,441
$430,575
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$569,800
No
First
Sep 3, 2024
Oct 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$552,850
$149,150
21%
79%
$3,417/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$3,417/mo
$-1,329/mo
3.6%
