$515,085
NAL Estimated Property Value11011 Moon Light Dr, Needville, TX, 77461
$596,269 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Electric Oven, Oven
FlooringTile
Exterior
Lot Size1.09 acres
Building Information
Year Built2022
Garage Spaces3
Land Information
APN1630-00-001-0020-906
Lot Number2
SubdivisionBlue Jay Landing
Land UseResidential
Legal DescriptionBLUE JAY LANDING, BLOCK 1, LOT 2, ACRES 1.091
Census Tract675600
Assessed Land Value$108,000
Assessed Improvement Value$407,085
Assessment Year2025
About this property
Come and see this beautiful move in ready home located in Blue Jay's landing, the newest acreage community located in Needville,TX. This home sits on just over 1.08 acres and has plenty of space for a swimming pool, metal building, etc. Breathtaking sunset views give you the true country living feel. The home has open floor plan which is ideal for entertaining guests. The home also comes with smart home features such as access points, outdoor security cameras and speakers throughout the home. Please call and schedule your appointment today.
Investor Tools
$515,085
Estimated Property Value
$587,458Estimated Mortgage Balance
$515,085Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$596,269
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,754 /month
Positive
Cash Flow Estimate:
$1,251 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,050/month
$700/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,022
$515,085
2025
$108,000
$407,085
$515,085
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,022
$515,085
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Va
$597,080
Yes
First
Jun 6, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$587,458
N/A
0%
114%
$3,580/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$4,280/mo
$-2,054/mo
5.2%
