$390,366
NAL Estimated Property Value167 Baldwin Drive, Fate, TX, 75189
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Laminate
Exterior
Lot Size5,924 sqft
Building Information
Year Built2014
Stories1
Garage Spaces2
Land Information
APN3272-0008-0014-00-0R
Lot Number14
SubdivisionChamberlain Crossing Phase 1
Land UseResidential
Legal DescriptionCHAMBERLAIN CROSSING PHASE 1, BLOCK 8, LOT 14
Census Tract040409
Assessed Land Value$107,000
Assessed Improvement Value$283,366
Assessment Year2025
About this property
This sought after four-bedroom 2.5 bath home showcases an open floor plan and generous room sizes. Enjoy an upgraded sunlit kitchen with brand new granite countertops, new backsplash and stainless steel appliances. Hardwood floors in both the dining and family room. A turnkey property ready for your enjoyment that is steps away from the neighborhood pool. Rockwall ISD and no MUD or PID in this neighborhood.
Investor Tools
$390,366
Estimated Property Value
$289,659Estimated Mortgage Balance
$100,707Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,342 /month
Positive
Cash Flow Estimate:
$781 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
$460/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,078
$390,366
2025
$107,000
$283,366
$390,366
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,078
$390,366
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$275,500
No
First
Jul 13, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$289,659
$100,707
25%
74%
$1,928/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$2,388/mo
+$962/mo
10.3%
