Last 24 Hours
$162,750
NAL Estimated Property Value3514 Cedar Dr, Granbury, TX, 76048
Off Market
— Beds
— Bath
1,216 Sq Ft
Built in 2024About this property
Small lot near Lake Granbury with many trees! Perfect for building your dream home or bring your manufactured home. Located near the historic Granbury - close to shops, restaurants and outside of city limits. The neighborhood offers Pool, park, tennis courts, lake access & more. Septic will be required.
Investor Tools
$162,750
Estimated Property Value
$127,151Estimated Mortgage Balance
$35,599Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$977 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$230/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,952
$162,750
2025
$10,000
$152,750
$162,750
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,952
$162,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
21st Mortgage Corp
Purchase Money Mortgage
$132,104
No
First
Apr 4, 2024
Apr 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,151
$35,599
21%
78%
$793/mo
12.4%