$262,000
NAL Estimated Property Value825 Schubert DR, Niederwald, TX, 78640
Off Market
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size33,541 sqft
Building Information
Year Built2018
Stories1
Land Information
APNR162742
Lot Number4
SubdivisionPrairie Meadows Sec 1
Land UseResidential
Legal DescriptionPRAIRIE MEADOWS SEC 1, BLOCK A, LOT 4, SERIAL 125000HB003838A, TITLE # 00753342, LABEL # NTA1771343, ACRES 0.77 TAX CODES:RS
Census Tract010920
Assessed Land Value$70,800
Assessed Improvement Value$116,660
Assessment Year2025
About this property
New subdivision conveniently located in Niederwald, 4 bedrooms 2 bathrooms, island kitchen, Split floor plan, all utilities installed and hooked up, driveway, FHA/VA ready foundation & improvements. Open plan for entertaining, high ceilings.
Investor Tools
$262,000
Estimated Property Value
$170,155Estimated Mortgage Balance
$91,845Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,572 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,494
$187,460
2025
$70,800
$116,660
$187,460
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,494
$187,460
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Stage Funding Llc
Conventional
$187,239
No
First
May 14, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,155
$91,845
35%
65%
$1,152/mo
