Last 24 Hours
$848,000
NAL Estimated Property Value401 Trophy Wood Dr, Roanoke, TX, 76262
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size41,251 sqft
Land Information
APN43814M-A-3R2
Lot Number3R2
SubdivisionTrophy Wood Business Center
Land UseCommercial
Legal DescriptionTROPHY WOOD BUSINESS CENTER BLOCK A LOT 3R2
Census Tract113906
Assessed Land Value$268,132
Assessment Year2025
About this property
Great investment opportunity close to Hwy 114 and walkable to HG Supply and other restaurants and hotels. Less than 1 acre land and approved for 7 luxury town homes. Great investment opportunity for any builder and developer.
Investor Tools
$848,000
Estimated Property Value
$537,163Estimated Mortgage Balance
$310,837Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,550 /month
Positive
Cash Flow Estimate:
$1,850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$461/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,293
$268,132
2025
$268,132
N/A
$268,132
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,293
$268,132
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pinncacle Bank
Commercial
$559,000
No
First
Mar 22, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$537,163
$310,837
36%
63%
$3,352/mo
12.4%