$436,000
NAL Estimated Property Value362 Frederick Dr, Robinson, TX, 76706
$436,890 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Vented Exhaust Fan, Electric Water Heater
FlooringTile, Vinyl
Exterior
Lot Size10,629 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APN440085080003150
Lot Number15
SubdivisionLiberty Ranch Pud Phase Four
Land UseResidential
Legal DescriptionLIBERTY RANCH PUD PHASE FOUR LOT 15 BLOCK 3 ACRES .244
Census Tract002000
Assessed Land Value$48,250
Assessed Improvement Value$371,890
Assessment Year2025
About this property
One of the popular open floor plans in Robinson ISD. 3 bedrooms 2 bathrooms and a formal dining room. This BRAND NEW HOME is dressed with beautiful pallet colors. This 2025 square foot home has room for everyone to enjoy. Updated photos 1/10/2024.
Investor Tools
$436,000
Estimated Property Value
$388,090Estimated Mortgage Balance
$47,910Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$436,890
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,616 /month
Positive
Cash Flow Estimate:
$872 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$813/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,572
$420,140
2025
$48,250
$371,890
$420,140
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,572
$420,140
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Woody Butler Homes Inc
Purchase Money Mortgage
$405,194
No
First
Jan 15, 2024
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$388,090
$47,910
10%
89%
$2,430/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,330/mo
$2,430/mo
$-1,100/mo
3.7%
