$490,000
NAL Estimated Property Value354 Frederick Dr, Robinson, TX, 76706
$497,108 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Disposal, Microwave, Vented Exhaust Fan
FlooringTile, Vinyl
Exterior
Lot Size12,589 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440085080003130
Lot Number13
SubdivisionLiberty Ranch Pud Phase Four
Land UseResidential
Legal DescriptionLIBERTY RANCH PUD PHASE FOUR LOT 13 BLOCK 3 ACRES .289
Census Tract002000
Assessed Land Value$51,610
Assessed Improvement Value$405,360
Assessment Year2025
About this property
BRAND NEW HOME IN ROBINSON ISD.4 bedrooms,3 bathrooms, and a formal dining room are what this beautiful home has inside it's walls. All the modern amenities are also featured.
Investor Tools
$490,000
Estimated Property Value
$490,844Estimated Mortgage Balance
$490,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$497,108
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,185 /month
Positive
Cash Flow Estimate:
$1,062 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$887/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,192
$456,970
2025
$51,610
$405,360
$456,970
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,192
$456,970
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Woody Butler Homes Inc
Unknown
$501,175
No
First
Mar 6, 2025
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$490,844
N/A
0%
100%
$3,005/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$3,005/mo
$-1,675/mo
3.3%
