Last 24 Hours
$493,000
NAL Estimated Property Value3605 Fairway Drive, De Cordova, TX, 76049
Off Market
— Beds
— Bath
2,128 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableExterior
Private PoolBuilding Information
Year Built2022
Stories2
Garage Spaces3
Land Information
APN11665.000.1379.0
Lot Number1379
SubdivisionDecordova Bend Est
Land UseResidential
Legal DescriptionLOT: 1379 SUBD: DECORDOVA BEND EST UN 25
Census Tract160213
Assessed Land Value$95,000
Assessed Improvement Value$366,350
Assessment Year2025
About this property
Build your dream home in this private, gated community! This is one of the largest lots in the subdivision, with beautiful oak trees, a running creek in the back, and a great building site. This community offers access to a boat ramp, a club house, community dock, swimming pool, golf course, gym, volleyball, and much more! Come and enjoy what Granbury has to offer!
Investor Tools
$493,000
Estimated Property Value
$75,718Estimated Mortgage Balance
$417,282Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,958 /month
Positive
Cash Flow Estimate:
$986 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$571/month
$154/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,389
$461,350
2025
$95,000
$366,350
$461,350
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,389
$461,350
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$82,450
No
First
Jan 31, 2022
Feb 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$75,718
$417,282
84%
15%
$495/mo
12.4%