$235,000
NAL Estimated Property Value510 W Doyle Street, Granbury, TX, 76048
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size5,619 sqft
Building Information
Year Built1958
Stories1
Land Information
APN15710.035.0004.3
Lot Number4
SubdivisionThrash
Land UseResidential
Legal DescriptionACRES: 0.129 LOT: SW 1/4 4 BLK: 35 SUBD: THRASH
Census Tract160100
Assessed Land Value$34,000
Assessed Improvement Value$156,990
Assessment Year2025
About this property
Great little rental property near downtown Granbury. 3 bdrm. 1 bath with a storage shed. Well maintained. Tenant occupied and subject to lease through end of May 2022. Good investment property. Please allow 24 hour notice for scheduling showing. Please do not disturb tenant.
Investor Tools
$235,000
Estimated Property Value
$116,217Estimated Mortgage Balance
$118,783Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,026
$190,990
2025
$34,000
$156,990
$190,990
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,026
$190,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Brand Bank
Commercial
$127,995
No
First
Jul 30, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,217
$118,783
50%
49%
$768/mo
