$379,000
NAL Estimated Property Value10707 Harry Dr, Needville, TX, 77461
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size31,439 sqft
Building Information
Year Built2014
Roof Type105
Garage Spaces2
Land Information
APN6630-03-009-0150-906
Lot Number15
SubdivisionRosemeadow Sec 3
Land UseResidential
Legal DescriptionROSEMEADOW SEC 3, BLOCK 9, LOT 15
Census Tract675600
Assessed Land Value$42,900
Assessed Improvement Value$278,766
Assessment Year2025
About this property
Welcome home! This house features a bright, spacious living room, dining area, Lots of natural lighting throughout the home, spacious bedrooms and open kitchen concept. Extra large backyard and covered patio, plenty of room for outdoor fun with a sparkling above pool! The house has a water softening water system. This property is located in a quiet friendly community with excellent schools. Great for entertaining! highly desirable Needville area.
Investor Tools
$379,000
Estimated Property Value
$293,887Estimated Mortgage Balance
$85,113Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,274 /month
Positive
Cash Flow Estimate:
$758 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$507/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,185
$321,666
2025
$42,900
$278,766
$321,666
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,185
$321,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Conventional
$318,250
No
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,887
$86,113
22%
78%
$1,909/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$2,109/mo
$-387/mo
5.5%
