$2,178,850
NAL Estimated Property Value17933 Fm 362 Road, Waller, TX, 77484
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size10 acres
Building Information
Year Built2024
Stories1
Garage Spaces10
Land Information
APN304100-452-002-100
SubdivisionA-41 Justo Liendo
Land UseAgriculture / Farming
Legal DescriptionABS A304100 A-41 JUSTO LIENDO TRACT 452-1 & 452-2 ACRES 10.0
Census Tract680302
Assessed Land Value$602,850
Assessed Improvement Value$1,576,000
Assessment Year2025
About this property
Got horses, livestock...? In search of acreage that provides a calm, peaceful, and tranquil environment, away from the hustle and bustle of inner city life? Or, in search of property for COMMERCIAL purposes. Just minutes south of Interstate 290, 10 acres featuring: over 600 ft. of frontage off FM 362, two ponds, 30' x 70' work shop, single family home, and 190' x 36' covered barn. Note, no restrictions encumber this property. Home is being sold "As Is."
Investor Tools
$2,178,850
Estimated Property Value
$816,796Estimated Mortgage Balance
$1,362,054Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,073 /month
Positive
Cash Flow Estimate:
$4,358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,308
$2,178,850
2025
$602,850
$1,576,000
$2,178,850
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,308
$2,178,850
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust Co
Commercial
$850,000
No
First
Mar 8, 2024
Mar 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$816,796
$1,362,054
62%
37%
$5,097/mo
