$402,000
NAL Estimated Property Value5119 Largo Drive, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Concrete
Building Information
Year Built1979
Stories2
Garage Spaces2
Land Information
APN11654.000.0877.0
Lot Number877
SubdivisionDecordova Bend Est
Land UseResidential
Legal DescriptionLOT: 877 SUBD: DECORDOVA BEND EST UN 14
Census Tract160213
Assessed Land Value$80,000
Assessed Improvement Value$332,040
Assessment Year2025
About this property
Must See! 3-3-2, 2 story with amazing views of golf course situated on #5 green in highly desirable DeCordova Bend Estates. First floor is an open concept living, kitchen, dining, full bath, laundry with a fabulous covered back porch. Second story has 3 over-sized bedrooms with tons of closet space and have recently installed carpet, paint, and light fixtures. Water heater and electrical panel were replaced in 2019. Brand new roof 8-27-20! New plans are available for Master Suite if new buyer is interested.
Investor Tools
$402,000
Estimated Property Value
$156,421Estimated Mortgage Balance
$245,579Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,412 /month
Positive
Cash Flow Estimate:
$804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$321/month
$168/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,842
$376,879
2025
$80,000
$332,040
$412,040
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,842
$376,879
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Neighborhood Cu
Unknown
$175,000
No
First
Nov 12, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$156,421
$245,579
61%
39%
$1,050/mo
