$369,000
NAL Estimated Property Value15214 Highway 36, Needville, TX, 77461
$380,674 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher
Exterior
Lot Size2.50 acres
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces2
Land Information
APN0224-00-000-3610-906
SubdivisionH And Tc Ry
Land UseResidential
Legal Description0224 H AND TC RY, ACRES 2.50
Census Tract675702
Assessed Land Value$206,250
Assessed Improvement Value$101,183
Assessment Year2025
About this property
Enjoy country living and close to freeways and shopping
Investor Tools
$369,000
Estimated Property Value
$141,501Estimated Mortgage Balance
$227,499Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$380,673
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,214 /month
Positive
Cash Flow Estimate:
$738 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,920
$307,433
2025
$206,250
$101,183
$307,433
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,920
$307,433
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$156,750
No
First
Apr 30, 2021
May 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,501
$252,499
64%
38%
$940/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$940/mo
+$782/mo
5.6%
