$541,000
NAL Estimated Property Value11043 Stallion Drive, Needville, TX, 77461
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Cooktop, Oven
FlooringCarpet, Tile
Exterior
Lot Size1.09 acres
Building Information
Year Built2018
Garage Spaces3
Land Information
APN4153-00-002-0070-906
Lot Number7
SubdivisionHorseshoe Estates
Land UseResidential
Legal DescriptionHORSESHOE ESTATES, BLOCK 2, LOT 7, AMENDING PLAT
Census Tract675600
Assessed Land Value$97,610
Assessed Improvement Value$466,779
Assessment Year2025
About this property
Stop by today and check out the latest home in Horseshoe Estates, located in Needville,TX. House resides on a 1 acre lot and its location is ideal for country living, but easy access to the city. Builder has an onsite salesman that will be able to show property.
Investor Tools
$541,000
Estimated Property Value
$334,873Estimated Mortgage Balance
$206,127Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,246 /month
Positive
Cash Flow Estimate:
$1,082 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$879/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,837
$517,879
2025
$97,610
$466,779
$564,389
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,837
$517,879
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$292,000
No
First
Jul 2, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$334,873
$206,127
38%
62%
$2,261/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,761/mo
$-535/mo
4.9%
