$466,000
NAL Estimated Property Value11302 Aaron Way, Needville, TX, 77461
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
FlooringTile
Exterior
Lot Size25,731 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces2
Land Information
APN6630-03-010-0180-906
Lot Number18
SubdivisionRosemeadow Sec 3
Land UseResidential
Legal DescriptionROSEMEADOW SEC 3, BLOCK 10, LOT 18
Census Tract675600
Assessed Land Value$42,900
Assessed Improvement Value$376,059
Assessment Year2025
About this property
Take a look at this awesome Needville property! This gorgeous home sitting on a half acre lot is spacious, well taken care of, and fresh updates have been done. Outdoor area is made for those hot summer days with lots of space perfect for entertaining guest and family. Located in quiet friendly community with excellent school district.
Investor Tools
$466,000
Estimated Property Value
$145,833Estimated Mortgage Balance
$320,167Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,796 /month
Positive
Cash Flow Estimate:
$932 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$704/month
$374/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$418,959
2025
$42,900
$376,059
$418,959
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$418,959
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$160,000
No
First
Sep 24, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,833
$273,126
65%
31%
$960/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,334/mo
+$892/mo
5.7%
