$569,496
NAL Estimated Property Value11034 Pinto Drive, Needville, TX, 77461
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Convection Oven, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size1.07 acres
Building Information
Year Built2020
Garage Spaces2
Land Information
APN4153-00-001-0110-906
Lot Number11
SubdivisionHorseshoe Estates
Land UseResidential
Legal DescriptionHORSESHOE ESTATES, BLOCK 1, LOT 11, AMENDING PLAT
Census Tract675600
Assessed Land Value$95,926
Assessed Improvement Value$473,570
Assessment Year2025
About this property
Come take a look at this beautiful home. Located in the new Horseshoe Estates community. Spacious home on a 1 acre lot. This awesome home has 3 beds with an extra bonus room located on the 2nd floor. You will find this home to be the country home of your dreams with a huge backyard and plenty of covered patio area. House is great for entertaining guests. It will go FAST! Contact agent for more info.
Investor Tools
$569,496
Estimated Property Value
$296,091Estimated Mortgage Balance
$273,405Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,417 /month
Positive
Cash Flow Estimate:
$1,139 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$970/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,798
$569,496
2025
$95,926
$473,570
$569,496
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,798
$569,496
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Conventional
$328,000
No
First
Apr 16, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,091
$273,405
48%
52%
$1,967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,467/mo
$-241/mo
4.7%
