$477,000
NAL Estimated Property Value11232 Fannin Trail Ct, Needville, TX, 77461
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesWater Heater, Disposal, Convection Oven, Microwave, Gas Cooktop, Dishwasher
Exterior
Lot Size30,520 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN8075-01-001-0290-906
Lot Number29
SubdivisionTejas Trails Subdivision
Land UseResidential
Legal DescriptionTEJAS TRAILS SUBDIVISION, BLOCK 1, LOT 29
Census Tract675600
Assessed Land Value$41,470
Assessed Improvement Value$378,749
Assessment Year2025
About this property
Welcome to Tejas Trails a small community just outside of in town Needville. This 4 bedroom 3 bath 3 car garage features granite counter tops in all bathrooms and kitchen, carpet only in the bedrooms with tile throughout. This home sits on close to .70 acres in a 50 home site neighborhood. A must see property ready to move in.
Investor Tools
$477,000
Estimated Property Value
$404,285Estimated Mortgage Balance
$72,715Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,862 /month
Positive
Cash Flow Estimate:
$954 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$700/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,020
$420,219
2025
$41,470
$378,749
$420,219
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,020
$420,219
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Conventional
$437,000
No
First
May 6, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,285
$56,715
12%
85%
$2,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$3,371/mo
$-1,145/mo
5.6%
