Last 24 Hours
$287,000
NAL Estimated Property Value5386 Ranch Road 1376 RD 86, Fredericksburg, TX, 78624
Off Market
Commercial
Highlights
Interior
Bedrooms —
Bathrooms —FlooringSee Remarks
Exterior
Lot Size6,970 sqft
Land Information
APN189310
SubdivisionFirefly Rv & Tiny Home Condo (Unrec) A52
Land UseVacant Land
Legal DescriptionABS A9006 FIREFLY RV & TINY HOME CONDO (UNREC) A52 & A331, TRACT 86, 0.16 ACRES
Census Tract950100
Assessed Land Value$161,560
Assessed Improvement Value$15,680
Assessment Year2025
About this property
Lot 86- A Premium RV Lot, the LARGEST LOT on the RESORT!! This beautiful site allows for Sunrise Views overlooking the Resort Pond and fountain. Just a short walk to the Sunrise POOL, clubhouse, and dog park where you can relax after a long day of Whiskey & Wine Tours and tons of Shopping in Downtown Federicksburg. Custom concrete pad with additional bumps outs for extra seating, covered seating area, and room for an additional parking spot on the pad. Full hookups (water, sewer, power) 50/30/20 amp.
Investor Tools
$287,000
Estimated Property Value
$167,221Estimated Mortgage Balance
$119,779Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$300/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,159
$177,240
2025
$161,560
$15,680
$177,240
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$2,159
$177,240
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firefly Partners Llc
Purchase Money Mortgage
$178,500
No
First
Nov 9, 2022
Nov 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,221
$119,779
41%
58%
$1,071/mo
12.4%