$528,000
NAL Estimated Property Value2033 Harbor Way 202, Graford, TX, 76449
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Plumbed For Ice Maker, Refrigerator, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built2008
Garage Spaces1
Land Information
APN136774460
Lot Number4R
SubdivisionHill Country Harbor
Land UseResidential
Legal DescriptionHILL COUNTRY HARBOR CONDOS PH 1A BLK A LT 4R-UNIT #202 (IMP ONLY)
Census Tract000100
Assessed Improvement Value$506,500
Assessment Year2025
About this property
Enjoy maintenance and hassle free lake living with the turnkey 3br 3 bath condo in the amenity rich Harbor community. Beautiful views overlooking the hill country landscape and Possum Kingdom Lake. Hand scraped hardwood floors, stainless steel appliances, and granite counters are just a few of the upscale features this property offers. Resort amenities include 2 swimming pools, sports complex, fitness center-spa, fishing ponds, gated entrance, community events and more!
Investor Tools
$528,000
Estimated Property Value
$0Estimated Mortgage Balance
$528,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,168 /month
Positive
Cash Flow Estimate:
$1,056 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,017/month
$5,850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,566
$506,500
2025
N/A
$506,500
$506,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,566
$506,500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$528,000
100%
0%
$0/mo
