$575,900
422 Granada Calle Ct, Granbury, TX, 76049
Under Contract
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Water Heater, Microwave, Convection Oven, Double Oven, Refrigerator, Washer
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBoat Slip, Dock, Private Yard
Building Information
Year Built1978
Stories1
Garage Spaces2
Land Information
APN12920.001.0099.1
Lot Number99A
SubdivisionLaguna Tres Est
Land UseResidential
Legal DescriptionLOT: 99A BLK: 1 SUBD: LAGUNA TRES EST
Census Tract160218
Assessed Land Value$155,000
Assessed Improvement Value$484,670
Assessment Year2025
About this property
Beautiful WATERFRONT property currently being used as a weekend family home and as a 5 Star ncome property with Airbnb. Minutes from Town Square and shopping. Property features a large 2 car garage, dock, watercraft lift, tons of built ins and walk in closet space
Investor Tools
$486,672Estimated Mortgage Balance
$110,480Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,564 /month
Positive
Cash Flow Estimate:
$1,188 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$887/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,671
$639,670
2025
$155,000
$484,670
$639,670
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2025
$7,671
$639,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Commercial
$504,000
No
First
Jun 7, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$486,672
$152,998
23%
82%
$3,022/mo
