$271,000
NAL Estimated Property Value791 Schubert DR, Niederwald, TX, 78640
Off Market
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Free-Standing Range, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size33,977 sqft
Building Information
Year Built2018
Stories1
Land Information
APNR162740
Lot Number2
SubdivisionPrairie Meadows Sec 1
Land UseResidential
Legal DescriptionPRAIRIE MEADOWS SEC 1, BLOCK A, LOT 2, SERIAL 125000HB005327A, TITLE # 00752853, LABEL # NTA1844784, ACRES 0.78 TAX CODES:RS
Census Tract010920
Assessed Land Value$70,800
Assessed Improvement Value$124,520
Assessment Year2025
About this property
Spacious open floor plan with high ceilings and lots of space. Separate utility room for coming off the property with out tracking dirt throughout. Large bedrooms and a spacious master bathroom with a deep walk in closet. Exterior is Smart panel siding. Home is FHA ready with engineered concrete runners. This is a great opportunity to own a sizable piece of property with a brand new home. A super affordable housing choice.
Investor Tools
$271,000
Estimated Property Value
$167,971Estimated Mortgage Balance
$103,029Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,626 /month
Positive
Cash Flow Estimate:
$542 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,462
$195,320
2025
$70,800
$124,520
$195,320
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,462
$195,320
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Stage Funding Llc
Fha
$188,681
Yes
First
Aug 22, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,971
$103,029
38%
62%
$1,132/mo
