$2,327,050
11811 Schmidt Road, Waller, TX, 77484
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size17.49 acres
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN327800-003-000-100
SubdivisionA-278 F Daw
Land UseAgriculture / Farming
Legal DescriptionABS A327800 A-278 F DAW TRACT 3 ACRES 17.493
Census Tract680501
Assessed Land Value$86,070
Assessed Improvement Value$294,680
Assessment Year2025
About this property
PROPERTY IS 2 SEPERATE PARCELS COMBINED ONE FOR 14.5 ACRES AND THE OTHER IS FOR 27.81 ACRES CLEARED WITH POND. READY FOR ALL YOUR RANCHING NEEDS.
Investor Tools
$824,175Estimated Mortgage Balance
$380,750Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,962 /month
Positive
Cash Flow Estimate:
$4,654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$706/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,562
$380,750
2025
$86,070
$294,680
$886,230
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,562
$380,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Independent Bank
Unknown
$892,500
No
First
May 24, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$824,175
N/A
0%
216%
$5,351/mo
