$1,997,329
NAL Estimated Property Value48 Beaver Island, Granite Shoals, TX, 78654
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Gas Cooktop, Dryer, Double Oven, Refrigerator, Washer
FlooringCarpet, Tile
Exterior
Exterior FeaturesBoat Slip, Dock
Building Information
Year Built2000
Garage Spaces2
Land Information
APN5255
Lot Number48,852
SubdivisionBeaver Island
Land UseResidential
Legal DescriptionS3160 BEAVER ISLAND LOT 48 & 852 SF FILL ABS 400
Census Tract960502
Assessed Land Value$925,842
Assessed Improvement Value$1,071,487
Assessment Year2025
About this property
Beaver Island on Lake LBJ, a small Island of 41 homes forming a warm friendly community jetting out into the blue waters of Lake LBJ. Offering you the ultimate lakeside retreat for everyday living or weekend getaways! Situated in a large protected no wake cove with waterfront that is perfect for lake sports including, boating, fishing, paddle boarding, kayaking, and swimming. You and your family will delight in the full range of lake activities and entertaining areas this great home has to offer.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,997,329
Estimated Property Value
$1,002,680Estimated Mortgage Balance
$994,649Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$11,984 /month
Positive
Cash Flow Estimate:
$3,995 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,816/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$35,800
$1,997,329
2025
$925,842
$1,071,487
$1,997,329
No
Tax History
Year
Tax Paid
Assessed Value
2024
$35,800
$1,997,329
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bny Mellon Na
Conventional
$1,150,000
No
First
Nov 20, 2019
Dec 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,002,680
$994,649
49%
50%
$6,895/mo
