$408,000
NAL Estimated Property Value3801 Nocona Dr, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesTrash Compactor, Dishwasher, Disposal, Electric Oven, Electric Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN11654.000.0924.0
Lot Number924
SubdivisionDecordova Bend Est
Land UseResidential
Legal DescriptionLOT: 924 SUBD: DECORDOVA BEND EST UN 14
Census Tract160213
Assessed Land Value$80,000
Assessed Improvement Value$281,650
Assessment Year2025
About this property
Golf course home nestled on #3 Green in DeCordova Bend Estates with cart path on side of lot. Large living area with Cathedral ceiling, fireplace, and bar. Spacious kitchen with 2 dining areas and view of Golf Course. Roof replaced in 2021. ALL furniture, appliances, golf cart and vehicle can be purchased. Buyer's agent to verify all information.
Investor Tools
$408,000
Estimated Property Value
$160,598Estimated Mortgage Balance
$247,402Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,448 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$440/month
$230/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,239
$361,650
2025
$80,000
$281,650
$361,650
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,239
$361,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Conventional
$165,000
No
First
Nov 21, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,598
$247,402
60%
39%
$990/mo
