$503,970
NAL Estimated Property Value4310 Fairway Drive, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APN11656.000.1005.0
Lot Number1005
SubdivisionDecordova Bend Est
Land UseResidential
Legal DescriptionLOT: 1005 SUBD: DECORDOVA BEND EST UN 16
Census Tract160213
Assessed Land Value$40,000
Assessed Improvement Value$463,970
Assessment Year2025
About this property
MOVE-IN READY, immaculate 2 story with master on first floor is situated on large corner lot in highly desirable DCBE. Enjoy 2 living areas that share see-through fireplace or amazing outdoor living space. Back porch area has concrete pad for hot tub. Plenty of room for guests or children upstairs with shared full bath. Custom shutters, window coverings and refrigerator convey with property.
Investor Tools
$503,970
Estimated Property Value
$238,988Estimated Mortgage Balance
$264,982Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,024 /month
Positive
Cash Flow Estimate:
$1,008 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$612/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,820
$503,970
2025
$40,000
$463,970
$503,970
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,820
$503,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
V I P Mortgage Inc
Conventional
$269,000
No
First
Aug 26, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,988
$264,982
52%
47%
$1,613/mo
