$330,000
NAL Estimated Property Value10214 Harry Dr, Needville, TX, 77461
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Oven, Electric Range, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBack Green Space, Side Yard
Lot Size35,717 sqft
Building Information
Year Built2023
Stories1
Land Information
APN6630-03-003-0100-906
Lot Number10
SubdivisionRosemeadow Sec 3
Land UseResidential
Legal DescriptionROSEMEADOW SEC 3, BLOCK 3, LOT 10, LABEL # PFS0945183 & 84
Census Tract675600
Assessed Land Value$45,760
Assessed Improvement Value$255,726
Assessment Year2025
Investor Tools
$330,000
Estimated Property Value
$0Estimated Mortgage Balance
$330,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$455/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,810
$301,486
2025
$45,760
$255,726
$301,486
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,810
$301,486
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$329,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$200/mo
+$1,522/mo
6.3%
