$1,205,913
NAL Estimated Property Value902 Hill Circle West Dr, Granite Shoals, TX, 78654
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Exhaust Fan, Free-Standing Range, Refrigerator
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesDock
Building Information
Year Built1978
Garage Spaces2
Land Information
APN46424
Lot Number517
SubdivisionWoodland Hills
Land UseResidential
Legal DescriptionS8710 WOODLAND HILLS LOT 517
Census Tract960501
Assessed Land Value$731,520
Assessed Improvement Value$474,393
Assessment Year2025
About this property
MULTIPLE OFFERS. BEST AND FINAL NOON WEDNESDAY. Remodeled from head to toe. This waterfront farmhouse sits on one of the most sought after coves on Lake LBJ. 50ft of frontage across from Honeymoon Ranch. Private boat dock with lift. 3 bedrooms, 2 baths. New windows, new HVAC, new kitchen, new interior and exterior doors, new electrical, gutted bathrooms, updated bathrooms, new garage conversion, fence, interior and exterior paint, landscaping etc. Can be sold furnished. Owner/Agent. Did NOT flood.Restrictions: Yes
Investor Tools
$1,205,913
Estimated Property Value
$0Estimated Mortgage Balance
$282,714Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,235 /month
Positive
Cash Flow Estimate:
$2,412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,347/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$22,129
$1,205,913
2025
$731,520
$474,393
$1,205,913
No
Tax History
Year
Tax Paid
Assessed Value
2024
$22,129
$1,205,913
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,205,913
100%
0%
$0/mo
