Last 24 Hours
$156,000
NAL Estimated Property Value16597 Samuel Drive, New Waverly, TX, 77358
Off Market
— Beds
— Bath
924 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size37,485 sqft
Building Information
Year Built1970
Stories1
Land Information
APN7330-00-01500
Lot Number15
SubdivisionMount Zion Acres
Land UseResidential
Legal DescriptionS733000 - MOUNT ZION ACRES, LOT 15, SERIAL # C2828, TITLE # 525950, LABEL # TEX0004248
Census Tract694107
Assessed Land Value$11,246
Assessed Improvement Value$45,836
Assessment Year2025
About this property
3+ acres in Willis/New Waverly of Rogers Rd/Mt Zion area - unrestricted, no hoa, loaded with mature trees, level & very low taxes. Property has a water well, electric, conv septic, small storage building/shed, some fencing & misc pens in place & gated drive. Cul-de-Sac location, has mature trees & backs to a larger acreage tract for scenic views. Very old mobile home is onsite, but offers little to no value in current condition - modestly updated in 2019. Being sold as-is/where is. Electric on site, water well on property.
Investor Tools
$156,000
Estimated Property Value
$44,195Estimated Mortgage Balance
$111,805Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$954 /month
Positive
Cash Flow Estimate:
$318 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$95/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$355
$57,082
2025
$11,246
$45,836
$57,082
No
Tax History
Year
Tax Paid
Assessed Value
2024
$355
$57,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tracy Boulanger
Unknown
$60,000
No
First
Jun 26, 2014
Jun 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,195
$111,805
71%
28%
$360/mo
12.4%