$395,000
NAL Estimated Property Value11845 Zamanek Rd, Needville, TX, 77461
Off Market
Highlights
Interior
AppliancesOven, Microwave, Electric Cooktop
Exterior
Lot Size1 acre
Building Information
Year Built1988
Garage Spaces3
Land Information
APN0484-00-000-0362-906
SubdivisionJ Seiler
Land UseResidential Single Family Houses
Legal Description0484 J SEILER, ACRES 1, (178.45 X 244.1) PT ELMORE SEILER PARTN, 13% IN FORT BEND COUNTY ESD NO. 9 (R54), 87% IN FORT BEND CO
Census Tract675600
Assessed Land Value$78,157
Assessed Improvement Value$161,541
Assessment Year2025
About this property
Welcome Home!!!!! This 4 bedroom, 2 bath w/an office Country Charmer is nestled on close to an acre and features a detached garage and beautiful mature trees. NEVER FLOODED Please call to schedule your private showing. This will be an AS IS PROPERTY
Investor Tools
$395,000
Estimated Property Value
$300,888Estimated Mortgage Balance
$94,112Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,659
$239,698
2025
$78,157
$161,541
$239,698
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,659
$239,698
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$266,000
No
First
Aug 5, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,888
$117,112
28%
76%
$1,950/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$1,950/mo
+$276/mo
6.8%
