$658,000
NAL Estimated Property Value905 Crest Circle Dr, Granite Shoals, TX, 78654
$855,400 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Electric Water Heater
FlooringSlate, Tile, Wood
Exterior
Exterior FeaturesBoat Slip, RV Hookup
Lot Size10,001 sqft
Building Information
Year Built1980
Garage Spaces4
Land Information
APN19815
Lot Number28,46
SubdivisionHillcrest (Sherwood Shores)
Land UseResidential
Legal DescriptionS5214 HILLCREST (SHERWOOD SHORES) LOT 28 & 46-48
Census Tract960502
Assessed Land Value$325,852
Assessed Improvement Value$329,148
Assessment Year2025
About this property
A great place to spend time on Lake LBJ. 3/2 home tucked back into a large cove with fantastic open water views, many entertainment areas inside & out, including a little sandy beach overlooking the lake, a vine covered pavilion for that evening glass of wine or alfresco dining! Open & airy this one story home was designed around an amazing centuries old oak tree that welcomes you home. A large living room with wet bar, beautiful stone fireplace and views of the lake is the heart of the home.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$658,000
Estimated Property Value
$314,165Estimated Mortgage Balance
$343,835Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$855,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,948 /month
Positive
Cash Flow Estimate:
$1,316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,663
$655,000
2025
$325,852
$329,148
$655,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,663
$655,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gulf Coast Educators Fcu
Conventional
$381,600
No
First
Oct 31, 2017
Nov 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,165
$373,835
54%
48%
$2,288/mo
