$508,612
NAL Estimated Property Value13218 Cary Court, Needville, TX, 77461
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Disposal, Electric Oven, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size15,086 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN2963-02-001-0221-906
Lot Number22
SubdivisionFall Wood Sec 2
Land UseResidential
Legal DescriptionFALL WOOD SEC 2, BLOCK 1, LOT 22
Census Tract675702
Assessed Land Value$33,800
Assessed Improvement Value$474,812
Assessment Year2025
About this property
Beautiful MOVE IN READY home located in the heart of Needville. This newly built home by Debo Homes is MOVE IN READY and comes with many features including an over sized lot about 1/3 of an acre, 4 bedrooms and 3 full baths, quartz countertops, Porcelain tile, stainless steel appliances, sprinkler system, TV included, IPad Controller included, RTI audio system and security cameras to name a few. In addition this property has mature trees in the back yard that provide excellent shade during the Texas heat.
Investor Tools
$508,612
Estimated Property Value
$351,034Estimated Mortgage Balance
$157,578Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,052 /month
Positive
Cash Flow Estimate:
$1,017 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,940
$508,612
2025
$33,800
$474,812
$508,612
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,940
$508,612
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$378,750
No
First
Jun 14, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$351,034
$157,578
30%
69%
$2,271/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,226/mo
$2,271/mo
$-45/mo
5.3%
