$258,000
NAL Estimated Property Value10942 Bright Beacon Dr, Beasley, TX, 77417
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Free-Standing Range, Gas Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size5,866 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APN2869-04-007-0090-901
Lot Number9
SubdivisionEmberly Sec 4
Land UseResidential Single Family Houses
Legal DescriptionEMBERLY SEC 4, BLOCK 7, LOT 9
Census Tract675800
Assessed Land Value$74,420
Assessed Improvement Value$163,975
Assessment Year2025
About this property
Almost new Lennar home in new Master Planned community of Emberly. 3 minute drive to highway 59. Ready for immediate move in. This corner lot features 3 bedrooms and 2 full baths, 2 car garage. Open concept floor plan with dining room space and family room. Vinyl plank flooring in all primary areas, carpet in bedrooms. New fridge, washer and dryer all included. 5 burner gas range, granite countertops, white cabinets. Top of the line security system with indoor and outdoor cameras. Free high speed internet.
Investor Tools
$258,000
Estimated Property Value
$0Estimated Mortgage Balance
$258,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,548 /month
Positive
Cash Flow Estimate:
$516 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$439/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,979
$238,395
2025
$74,420
$163,975
$238,395
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,979
$238,395
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$256,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
N/A
+$1,722/mo
8.0%
