$354,000
NAL Estimated Property Value11102 Emily Ruth Dr, Needville, TX, 77461
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size25,402 sqft
Building Information
Year Built2013
Roof Type105
Garage Spaces2
Land Information
APN6630-03-006-0120-906
Lot Number12
SubdivisionRosemeadow Sec 3
Land UseResidential
Legal DescriptionROSEMEADOW SEC 3, BLOCK 6, LOT 12
Census Tract675600
Assessed Land Value$38,610
Assessed Improvement Value$221,525
Assessment Year2025
About this property
Welcome home to 11102 Emily Ruth. This home sits on .58 acres 3 bedroom 2 bath and offers close too 1500 sq ft living space in a quiet neighborhood zoned to Needville Schools. The huge primary bedroom offers a jet tub w/separate shower and walk in closet. Granite counter tops through-out. Schedule your private showing today!!!!!
Investor Tools
$354,000
Estimated Property Value
$241,635Estimated Mortgage Balance
$112,365Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,040
$260,135
2025
$38,610
$221,525
$260,135
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,040
$260,135
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$265,109
Yes
First
Sep 17, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,635
$123,365
33%
68%
$1,590/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,590/mo
+$132/mo
5.8%
