1view

Owner Contacts

$87,500

NAL Estimated Property Value

3031 Haylee Drive, Granbury, TX, 76048

$113,750 ARV

Off Market

4 Beds

3 Bath

2,545 Sq Ft

Single Family Residence

$268.76 / sqft

Built in 2026

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms 3

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Tankless Water Heater, Vented Exhaust Fan, Wine Cooler

FlooringCeramic Tile, Vinyl

Exterior

Exterior FeaturesRain Gutters

Lot Size2.09 acres

Building Information

Garage Spaces4

Land Information

APN17828.002.0013.0

Lot Number13

SubdivisionVista Oaks Phase 2

Land UseVacant Residential Land Inventory

Legal DescriptionACRES: 2.095 LOT: 13 BLK: 2 SUBD: VISTA OAKS PHASE 2

Census Tract160212

Assessed Land Value$87,500

Assessment Year2025

About this property

Need a WORKSHOP with your home?? FREE WATER?? This 2+ acre energy efficient, new build property is serviced by a WATER WELL. It features a 3-car garage, extended concrete drive, and an impressive 30×40 workshop with electric, 12×14 commercial door, side-mount lift system, LED lighting, 50-amp plug, and 20-amp circuit. Interior features include GE Profile app-controlled appliances, large farm sink, kitchen undermount and uplighting, pendant lighting, trash drawer, and an office. Enjoy both indoor and outdoor wood-burning fireplaces. The luxury primary suite offers tray ceiling with colorchanging remote control rope lighting, a garden tub, walkthrough shower, and a custom oversized closet. Additional upgrades include engineered foundation, water heater, 17-SEER Trane HVAC, LED lighting, and FULL SPRAY FOAM INSULATION INCLUDING THE ATTIC, beverage cooler, wifi appliances, and 100 gallon propane tank for cooktop, and sprinkler system around home perimenter and front yard.

Investor Tools

$87,500

Estimated Property Value

$481,587Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$113,750

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,104 /month

Positive

Cash Flow Estimate:

$1,368 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$124/month

$600/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,049

$87,500

2025

$87,500

N/A

$87,500

Tax History

Year

Tax Paid

Assessed Value

2025

$1,049

$87,500

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Plainscapital Bank

Unknown

$488,000

First

Aug 13, 2025

Aug 2026

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$481,587

N/A

550%

$2,926/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area