$306,000
NAL Estimated Property Value3818 N White Tail Drive, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringCombination
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN15110.002.0014.0
Lot Number14
SubdivisionTimber Ridge
Land UseResidential
Legal DescriptionLOT: 14 BLK: 2 SUBD: TIMBER RIDGE
Census Tract160217
Assessed Land Value$4,000
Assessed Improvement Value$246,000
Assessment Year2025
About this property
Brand new build. Will be completed in 30 days, mid July. Open floorplan, tons of cabinet space, granite counters, electric fireplace, nice color palette, amazing treed lot with beautiful views behind. Great location. Floorplan in pics with room dimensions. Comes with builder 1yr & 2yr 10yr warranty. Please watch out for hazards when visiting as it is still under construction. Beautiful mobile home on .5ac, next door is also available, see MLS 20640737, 3900 White Tail.
Investor Tools
$306,000
Estimated Property Value
$606,846Estimated Mortgage Balance
$306,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,836 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$377/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,998
$250,000
2025
$4,000
$246,000
$250,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,998
$250,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Stand Alone Second / Subordinate Position
$313,222
No
First
Aug 15, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$606,846
N/A
0%
198%
$3,756/mo
