$394,723
NAL Estimated Property Value801 S. Willis ST, Granger, TX, 76530
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size27,007 sqft
Building Information
Year Built2021
Stories1
Garage Spaces2
Land Information
APNR-12-0387-0000-0022A
Land UseResidential
Legal DescriptionAW0387 AW0387 - LEACH, WM. SUR., ACRES 0.62
Census Tract021300
Assessed Land Value$48,000
Assessed Improvement Value$346,723
Assessment Year2025
About this property
Large corner lot to be surveyed at .375 acres from 805 S. Willis in a small town perfect to build a family home. Rare Opportunity with this vacant land in Granger with large trees located in South Granger. Close at Longhorn Title-Taylor with the buyer to pay title policy and survey. Sellers are requesting $250 Option Fee and $1,000 Earnest Money. Multiple offers have already been received so please submit highest and best offers.Restrictions: Yes
Investor Tools
$394,723
Estimated Property Value
$280,728Estimated Mortgage Balance
$113,995Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,368 /month
Positive
Cash Flow Estimate:
$789 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$920/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,063
$394,723
2025
$48,000
$346,723
$394,723
No
Tax History
Year
Tax Paid
Assessed Value
2025
$9,063
$394,723
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Americas Choice Home Loans Lp
Conventional
$304,000
No
First
Apr 11, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,728
$113,995
28%
71%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,823/mo
+$265/mo
6.3%
