$327,000
NAL Estimated Property Value6612 Dayla Court, Granbury, TX, 76049
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater
FlooringCarpet
Exterior
Exterior FeaturesBoat Slip, Dock
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APN11220.000.0116.1
Lot Number116A
SubdivisionLuton Ranch Addition
Land UseResidential
Legal DescriptionLOT: 116A SUBD: BLUE WATER SHORES
Census Tract160204
Assessed Land Value$60,000
Assessed Improvement Value$227,400
Assessment Year2025
About this property
Adorable 3 bedroom double wide manufactured home features 2 full baths and open living space in lake community of Blue Water Shores. Split Master and open living concept. One owner home on a large lot complete with carport, storage shed, covered and open patio, boat dock with lift and MORE. Recent luxury vinyl plank in living areas and master. Community includes gated access to private beach, boat dock, fishing pier, picnic area and club house.
Investor Tools
$327,000
Estimated Property Value
$191,110Estimated Mortgage Balance
$135,890Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$423/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,446
$287,400
2025
$60,000
$227,400
$287,400
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,446
$287,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texasbank
Conventional
$204,000
No
First
Dec 14, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,110
$135,890
41%
58%
$1,224/mo
