$363,000
NAL Estimated Property Value14235 Buffalo St, Needville, TX, 77461
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Electric Range, Electric Oven, Oven
FlooringLaminate, Tile, Vinyl
Exterior
Lot Size23,731 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Land Information
APN5310-00-002-0022-906
Lot Number1
SubdivisionS T Kneitz Acres
Land UseResidential
Legal DescriptionS T KNEITZ ACRES, BLOCK 2, LOT 1(PT), ACRES 0.5448, (SOUTHWESTERLY 111.12 X 213.53 FT)
Census Tract675702
Assessed Land Value$58,124
Assessed Improvement Value$81,266
Assessment Year2025
About this property
Available now! Move in ready! Available now! Move-in ready! This charming 3-bedroom, 2-bathroom home is situated in a quiet neighborhood on a large corner lot. The spacious home includes a kitchen with ample counter and cabinet space, featuring an island for the chef. Additional highlights include oversize family room, a storage shed for all your storage needs and no carpeting throughout the home. Located in the heart of Needville and close to downtown, this home is a must-see before it's too late!
Investor Tools
$363,000
Estimated Property Value
$169,059Estimated Mortgage Balance
$193,941Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,319
$139,390
2025
$58,124
$81,266
$139,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,319
$139,390
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lakeview Loan Servicing Llc
Conventional
$183,750
No
First
Feb 25, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,059
$277,941
62%
47%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$1,102/mo
+$620/mo
5.7%
