$482,000
NAL Estimated Property Value509 E Granite St, Llano, TX, 78643
$544,574 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built1994
Stories1
Roof Type112
Garage Spaces4
Land Information
APN8361
Lot Number15,16
SubdivisionWootan
Land UseResidential
Legal DescriptionWOOTAN SUBD LTS 15 & 16
Census Tract970200
Assessed Land Value$40,360
Assessed Improvement Value$426,860
Assessment Year2025
About this property
Magnificent home in Llano. backyard views, custom built 4 bed, 3.5 bath. Fantastic location in town,close to schools & shopping. Metal roof, double car garage w bathroom access possible. Freezer & refrigerator in the garage stays.Workshop area with electricity (450 sq foot). Huge vaulted ceiling in living room, corner fire place, wet bar, formal dining and office/study.Large 1154 square foot open wood patio deck overlooking neighborhood ranch. grill and patio furniture stay. This one has it all, WOW!Restrictions: Yes
Investor Tools
$482,000
Estimated Property Value
$232,305Estimated Mortgage Balance
$249,695Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$544,573
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,892 /month
Positive
Cash Flow Estimate:
$964 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$430/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,756
$467,220
2025
$40,360
$426,860
$467,220
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,756
$467,220
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$263,640
Yes
First
Apr 17, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,305
$241,695
50%
48%
$1,581/mo
