$381,000
NAL Estimated Property Value5004 Largo Dr, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Disposal, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Building Information
Year Built1987
Stories1
Garage Spaces2
Land Information
APN11654.000.0914.0
Lot Number914
SubdivisionDecordova Bend Est
Land UseResidential
Legal DescriptionLOT: 914 SUBD: DECORDOVA BEND EST UN 14
Census Tract160213
Assessed Land Value$80,000
Assessed Improvement Value$253,000
Assessment Year2025
About this property
CLEAN AND READY TO MOVE INTO 3 BEDROOM, 2 CAR + GOLF CART GARAGE SITUATED ON MAIN GOLF COURSE ON #4 TEE. SIT ON THE BACK PORCH AND ENJOY THE BEAUTY OF THE COURSE OR ENTER GOLF CART TRAIL FROM BACKYARD! THIS HOME FEATURES SPACIOUS SPLIT BEDROOMS, LOTS OF STORAGE, A LARGE FAMILY ROOM, AND A NEW ROOF IN APRIL 2023. ENJOY GOLFING, FISHING, PICKLE BALL, TENNIS, COMMUNITY POOL, RESTAURANT AND MANY CLUB ACTIVITIES.
Investor Tools
$381,000
Estimated Property Value
$132,693Estimated Mortgage Balance
$248,307Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,286 /month
Positive
Cash Flow Estimate:
$762 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
$228/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,908
$333,000
2025
$80,000
$253,000
$333,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,908
$333,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Still Waters Lendings
Fha
$139,000
Yes
First
Nov 30, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,693
$248,307
65%
35%
$834/mo
