$303,000
NAL Estimated Property Value4739 Topaz Lane, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2003
Stories1
Garage Spaces1
Land Information
APN17073.005.0002.0
Lot Number2
SubdivisionGemstone
Land UseResidential
Legal DescriptionLOT: 2 BLK: 5 SUBD: GEMSTONE ESTATES PHASE ONE
Census Tract160217
Assessed Land Value$30,000
Assessed Improvement Value$252,320
Assessment Year2025
About this property
MOVE IN READY! 3-2-2 OPEN CONCEPT WITH SPLIT MASTER BEDROOM. ROOF WAS REPLACED IN 2015, HVAC WAS REPLACED IN 2016. THIS SUBDIVISION IS VERY POPULAR DUE TO ACCESSIBILITY TO FORT WORTH.
Investor Tools
$303,000
Estimated Property Value
$221,420Estimated Mortgage Balance
$81,580Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,818 /month
Positive
Cash Flow Estimate:
$606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$410/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,410
$282,320
2025
$30,000
$252,320
$282,320
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,410
$282,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Fha
$186,737
Yes
First
Feb 12, 2021
Mar 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,420
$81,580
26%
73%
$1,452/mo
