$270,000
NAL Estimated Property Value2616 Houston Street, Granbury, TX, 76048
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave
FlooringLaminate
Building Information
Year Built2022
Stories1
Land Information
APN11367.000.0525.0
Lot Number525
SubdivisionCanyon Creek
Land UseResidential
Legal DescriptionLOT: 525 SUBD: CANYON CREEK III UN 7
Census Tract160212
Assessed Land Value$16,000
Assessed Improvement Value$242,480
Assessment Year2025
About this property
Brand new home in gated lake community of Granbury.
Investor Tools
$270,000
Estimated Property Value
$178,566Estimated Mortgage Balance
$91,434Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
$154/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,100
$258,480
2025
$16,000
$242,480
$258,480
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,100
$258,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$190,275
No
First
Jan 20, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,566
$91,434
33%
66%
$1,141/mo
