$711,794
NAL Estimated Property Value11042 Stallion Dr, Needville, TX, 77461
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Gas Oven, Oven, ENERGY STAR Qualified Appliances
FlooringTile
Exterior
Lot Size1.06 acres
Building Information
Year Built2019
Garage Spaces9
Land Information
APN4153-00-003-0080-906
Lot Number8
SubdivisionHorseshoe Estates
Land UseResidential
Legal DescriptionHORSESHOE ESTATES, BLOCK 3, LOT 8, AMENDING PLAT
Census Tract675600
Assessed Land Value$95,082
Assessed Improvement Value$683,002
Assessment Year2025
About this property
BEAUTIFUL NEW HOME! Located in the new subdivision Horseshoe Estates in Needville,TX. 1 Acre lot, 4 bedrooms, 3 baths and 3 car garage are a few of the many features this home has. This 2704 sqft house is a relaxing home with plenty of yard space for BBQ and family gatherings. Please call to tour today!
Investor Tools
$711,794
Estimated Property Value
$221,380Estimated Mortgage Balance
$490,414Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,271 /month
Positive
Cash Flow Estimate:
$1,424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,163/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$711,794
2025
$95,082
$683,002
$778,084
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$711,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$255,000
Yes
First
Sep 25, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,380
$490,414
68%
31%
$1,529/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,029/mo
+$197/mo
3.8%
