Last 24 Hours
$117,530
NAL Estimated Property Value4987 Blue Water Cir, Granbury, TX, 76049
$143,724 ARV
Off Market
3 Beds
2 Bath
1,624 Sq Ft
$52 / sqft
Built in 1995Property Lead Type:
BankruptcyOff-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesElectric Water Heater
Building Information
Year Built1995
Stories1
Land Information
APN11220.000.0020.0
Lot Number20
SubdivisionLuton Ranch Addition
Land UseResidential
Legal DescriptionLOT: 20 SUBD: BLUE WATER SHORES
Census Tract160204
Assessed Land Value$36,000
Assessed Improvement Value$81,530
Assessment Year2025
About this property
Investor , Handyman special just down the street from the lake. Property needs a cosmetic overhaul, but with a few simple upgrades it could be a real show stopper. The home is situated on a huge lot with plenty of space for the kids to run around. Two large work shops and or storage buildings in the yard. This home is a very spacious three bedroom two bath with an open concept layout. Bring your idea book because the options are endless.
Investor Tools
$117,530
Estimated Property Value
$49,557Estimated Mortgage Balance
$67,973Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$143,724
Rent-to-Value Ratio: 0.72%
Rent Estimate
$705 /month
Positive
Cash Flow Estimate:
$235 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$166/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,409
$117,530
2025
$36,000
$81,530
$117,530
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,409
$117,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lana Strissel
Unknown
$59,900
No
First
Dec 6, 2017
Dec 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$49,557
$67,973
57%
42%
$360/mo
12.4%