$715,000
31201 Fm 3069, LOS FRESNOS, TX, 78566
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
FlooringTile
Exterior
Lot Size4.85 acres
Building Information
Year Built1999
Stories1
Roof Type114
Garage Spaces4
Land Information
APN78-0300-0010-0040-00
Lot Number4
SubdivisionS & G Subdivision
Land UseResidential
Legal DescriptionABST 2 - S & G LOT 4 BLK 1, 4.8520 ACRES
Census Tract014202
Assessed Land Value$104,318
Assessed Improvement Value$185,884
Assessment Year2025
About this property
Discover this gorgeous gem with many extras including a large sunken livingroom with fireplace, huge entertainment room with bar, 2 dining areas, large office (could be a 4th bdrm), sparkling swimming pool with slide, 3 large pergolas, kids backyard playset, long concrete driveway, plantation shutters throughout, lots of cabinet and storage space throughout the home. Situated in Los Fresnos at close proximity to South Padre Island, Arroyo City, Starbase, and LNG Plant.
Investor Tools
$0Estimated Mortgage Balance
$505,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,290 /month
Positive
Cash Flow Estimate:
$1,430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,071
$245,753
2025
$104,318
$185,884
$290,202
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,071
$245,753
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$505,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,200/mo
N/A
+$1,200/mo
2.9%
